U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-QSB
__________________________________
[X] Quarterly report under Section 13 or 15(d) of the Securities Exchange
Act of 1934
For the quarterly period ended: OCTOBER 31, 1997
[_] Transition period under Section 13 or 15(d) of the Securities
Exchange Act of 1934
for the transition period from _____________ to _____________.
Commission file number: 0-13652
__________________________________
COMMUNICATIONS WORLD INTERNATIONAL, INC.
----------------------------------------------
(Name of Small Business Issuer in Its Charter)
Colorado 84-0917382
- ------------------------------- -------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
6025 South Quebec, Suite 300, Englewood, Colorado 80111
- ------------------------------------------------- -------------------
(Address of principal executive offices) (Zip Code)
(303) 721-8200
----------------------------------------------
Issuer's Telephone Number, Including Area Code
Check whether the issuer: (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act of 1934 during the past 12 months (or
for such shorter period that the Registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days. Yes X No
-----
As of December 5, 1997, the issuer had 1,620,571 shares of its no par value
Common Stock issued and outstanding.
PART I
FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Attached.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS
Statements herein that are not historical facts are based on management's
current expectations and may be forward-looking statements. These statements are
subject to certain risks and uncertainties that could cause actual results to
differ materially from expectations. Important factors that could cause actual
results to differ materially from those anticipated by any forward-looking
statements include, but are not limited to, price and product competition by
foreign and domestic competitors, including new entrants; rapid technological
developments and changes; the Company's relationship with its suppliers and the
suppliers ability to provide products on a timely basis; the achievement of
lower costs and expenses; reliance on large customers; interest rate
fluctuations and other general economic conditions. In light of the assumptions
and uncertainties inherent in forward-looking information, the inclusion of such
information should not be regarded as a representation by the Company or any
other person that the plans of the Company will be realized or that the positive
trends in financial results will continue.
For the three month and six month periods ended October 31, 1997, Communications
World International, Inc. ("CommWorld" or the "Company") reported net income of
$104,000 and $196,000, respectively, as compared to net income of $51,000 and
$82,000 for the comparable periods ended October 31, 1996. Total revenue for the
quarter ended October 31, 1997 was $3,629,000 compared to total revenue of
$3,710,000 for the quarter ended October 31, 1996. For the six month period
ended October 31, 1997, total revenue was $6,937,000 compared to total revenue
of $7,072,000 for the six month period ended October 31, 1996. The decrease in
revenue is about 2% for both the quarter and six month periods and is offset by
higher gross profit margins. The gross margin percentage on total revenue was
35.3% for the quarter ended October 31, 1997 compared to 31.4% for the quarter
ended October 31, 1996. For the six month periods ended October 31, 1997 and
1996, the gross margin percentages on total revenue were 36.1% and 32.4%,
respectively. Contributing to the improved gross margin for the year to date
period was a discount of $127,000 related to the agreement of Toshiba America
Information Systems, Inc., the Company's principal supplier, to treat as non
interest bearing a note payable to it in the amount of $1,086,000. Interest in
the amount of $38,000 was imputed on the discounted note during the six month
period ended October 31, 1997. Additional improvement in the gross margin
percentages have resulted from additional discounts achieved through payment
terms with vendors and through management's monitoring of margins on significant
transactions. Income before depreciation and amortization was $192,000 for the
quarter ended October 31, 1997 and $372,000 for the six months then ended
compared to $137,000 and $256,000 for the same periods ended October 31, 1996.
Effective October 31, 1997, the Company closed the operations of its Seattle
subsidiary. The operating losses of this subsidiary were $101,000 and $168,000
for the three month and six month periods ended October 31, 1997, respectively.
Operating losses of Seattle for the comparable periods of the preceding year
were $48,000 and $27,000. These losses have been included in the net results
reported above. The estimated loss on the disposal of the discontinued
operations of $400,000 (net of income tax benefit of $260,000) represents the
estimated loss on the disposal of the assets of the Seattle subsidiary, write
off of remaining goodwill of $180,000 and a provision of $65,000 for expected
expenses to be incurred during the next six months.
2
MANAGEMENT'S DISCUSSION AND ANALYSIS - CONTINUED
At April 30, 1997 the Company had a deferred tax asset of $2,052,000 which was
offset by a valuation allowance of $1,007,000. Management makes quarterly
determinations of the adequacy of the valuation allowance based on operating
results and projections. Based on income from operations before income taxes at
October 31, 1997 of $364,000, the valuation allowance was reduced by $400,000
and an income tax benefit of the same amount was recognized. The valuation
allowance at October 31, 1997 is available to offset future taxable income.
Income from operations before income taxes excludes the effects of the Seattle
operation. For the three month and six month periods ended October 31, 1997 the
Company reported income from operations before income taxes of $204,000 and
$364,000, respectively. For the comparable periods of the prior year, the
results were income of $99,000 and $109,000.
General and administrative expenses for the quarter and the six month periods
ended October 31, 1997 decreased slightly from the same periods of the prior
year. Management continues to assess these expenses and take action to reduce
them, when necessary and appropriate.
Part II
Other Information
Not applicable
3
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused
this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
Communications World International, Inc.
----------------------------------------
(Registrant)
Date: December 9, 1997 /s/ Richard D. Olson
----------------- ----------------------------------------
Richard D. Olson, President and C.E.O.
Date: December 9, 1997 /s/ Scott E. Harris
---------------- ----------------------------------------
Scott E. Harris, Chief Financial Officer
4
COMMUNICATIONS WORLD INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEET
OCTOBER 31, 1997
(UNAUDITED)
- -----------------------------------------------------------------------------------------------------------
ASSETS
Current assets:
Cash $ 14,239
Trade accounts and current portion of notes receivable, less allowance for
doubtful accounts of $162,683 2,077,414
Inventories 798,585
Prepaid expenses 127,375
Deferred tax asset 100,240
----------
Total current assets 3,117,853
Property and equipment, net 281,810
Deposits and other assets 57,686
Notes receivable 71,442
Intangible assets, net 968,314
Deferred tax asset 944,760
----------
$ 5,441,865
==========
LIABILITIES AND STOCKHOLDERS' EQUITY
- -----------------------------------------------------------------------------------------------------------
Current liabilities:
Trade accounts payable $ 1,425,713
Revolving line of credit 1,115,762
Current portion of notes payable 362,768
Accrued expenses 394,178
Current portion of capital lease obligations 26,204
Deposits and other current liabilities 116,964
-----------
Total current liabilities 3,441,589
Capital lease obligations and deferred revenue 10,234
Notes payable (including $130,000 due to related parties) 603,571
-----------
Total liabilities 4,055,394
Stockholders' equity:
Preferred stock, 3,000,000 shares authorized:
Cumulative, convertible, $1.00 par value, Series B - 80,088 shares issued and 958,085
outstanding, Series C - 436,679 shares issued and outstanding, Series F-
357,818 shares issued and outstanding, Series G- 83,500 shares issued and
outstanding;
Common stock, no par value, 2,000,000 shares authorized,
shares issued and outstanding; 1,620,260 4,224,512
Additional paid-in capital 458,009
Accumulated deficit (4,254,135)
-----------
Total stockholders' equity 1,386,471
-----------
$ 5,441,865
===========
See accompanying notes to consolidated financial statements
5
COMMUNICATIONS WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED OCTOBER 31, 1997 AND 1996
(UNAUDITED)
- ------------------------------------------------------------------------------------------------------
For the Three Months Ended October 31,
----------------------------------------------
1997 1996
---------------------- ----------------------
Revenue:
Equipment and related service $1,393,339 $1,321,024
Direct equipment and service 2,134,210 2,296,653
Royalty fees 73,062 59,782
Other revenue 27,911 32,357
---------- ----------
Total revenue 3,628,522 3,709,816
Costs and expenses:
Cost of equipment and related service 1,210,913 1,157,403
Cost of direct equipment and service 1,137,064 1,388,824
Selling 194,649 183,143
General and administrative 709,010 716,070
Depreciation and amortization 88,300 86,432
Interest expense 84,108 78,559
---------- ----------
Total cost and expenses 3,424,044 3,610,431
Income from operations before income taxes 204,478 99,385
Income tax benefit 400,000
---------- ----------
Income from continuing operations 604,478 99,385
Discontinued operations, net of income taxes:
Loss from operations of CommWorld of Seattle (100,727) ( 48,366)
Loss on disposal of CommWorld of Seattle, net of
income of tax benefit of $260,000 (400,000)
---------- ----------
Loss from discontinued operations (500,727) ( 48,366)
---------- ----------
Net income $ 103,751 $ 51,019
========== ==========
Earning per share:
Primary:
Income from continuing operations $ .36 $ .05
========== ==========
Net income $ .05 $ .03
========== ==========
Fully diluted:
Income from continuing operations $ .34 $ .05
========== ==========
Net income $ .05 $ .02
========== ==========
See accompanying notes to consolidated financial statements
6
COMMUNICATIONS WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED OCTOBER 31, 1997 AND 1996
(UNAUDITED)
- ------------------------------------------------------------------------------------------------------
For the Six Months Ended October 31,
----------------------------------------------
1997 1996
---------------------- ----------------------
Revenue:
Equipment and related service $2,734,617 $2,805,336
Direct equipment and service 3,993,685 4,038,344
Royalty fees 132,674 112,077
Other revenue 76,137 115,867
---------- ----------
Total revenue 6,937,113 7,071,624
Costs and expenses:
Cost of equipment and related service 2,250,231 2,451,270
Cost of direct equipment and service 2,181,078 2,327,482
Selling 349,482 360,255
General and administrative 1,454,916 1,496,527
Depreciation and amortization 175,863 173,950
Interest expense 161,688 153,188
---------- ----------
Total cost and expenses 6,573,258 6,962,672
Income from operations before income taxes 363,855 108,952
Income tax benefit 400,000
---------- ----------
Income from continuing operations 763,855 108,952
Discontinued operations, net of income taxes:
Loss from operations of CommWorld of Seattle (167,519) (26,872)
Loss on disposal of CommWorld of Seattle, net
of income tax benefit of $260,000 (400,000)
---------- ----------
Loss from discontinued operations (567,519) (26,872)
---------- ----------
Net income $ 196,336 $ 82,080
========== ==========
Earning per share:
Primary:
Income from continuing operations $ .45 $ .06
========== ==========
Net income $ .10 $ .04
========== ==========
Fully diluted:
Income from continuing operations $ .41 $ .05
========== ==========
Net income $ .10 $ .04
========== ==========
See accompanying notes to consolidated financial statements
7
COMMUNICATIONS WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED OCTOBER 31, 1997 AND 1996
(UNAUDITED)
- ----------------------------------------------------------------------------------------------------------
1997 1996
--------- ---------
Cash flows from operating activities:
Net income $ 196,336 $ 82,080
Adjustments to reconcile to net cash provided
(used) by operating activities:
Depreciation and amortization 208,503 206,590
Provision for losses on accounts and notes 52,000 56,987
receivable
Changes in operating assets and liabilities:
Trade accounts and notes receivable 338,216 (654,159)
Inventories (22,034) (78,309)
Prepaid expenses (54,738) (41,327)
Deposits and other assets (18,212) (2,561)
Trade accounts payable (713,452) 366,740
Accrued expenses 223,368 15,933
Other liabilities (48,320) 94,933
--------- ---------
Net cash provided by operating activities 161,667 46,907
--------- ---------
Cash flows from investing activities:
Capital expenditures (16,378) (16,279)
--------- ---------
Net cash used by investing activities (16,378) (16,279)
--------- ---------
Cash flows from financing activities:
Net borrowings under line-of-credit agreement 113,871 87,352
Repayment of notes and contract payable (306,902) (155,806)
Repayment of capital lease obligations (18,579) (16,826)
--------- ---------
Net cash used by financing activities (211,610) (85,280)
--------- ---------
Net increase (decrease) in cash (66,321) (54,652)
Cash at beginning of the period 80,560 103,748
--------- ---------
Cash at end of the period $ 14,239 $ 49,096
========= =========
See accompanying notes to consolidated financial statements
8
COMMUNICATIONS WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
FOR THE SIX MONTHS ENDED OCTOBER 31, 1996 AND 1995
(UNAUDITED)
- ----------------------------------------------------------------------------------------------------------
1997 1996
------------------ ------------------
Supplemental disclosures of cash flow information:
Interest paid $161,688 $154,688
Non-cash investing activities:
Issuance of warrants for investment banking services $ 11,000 --
Issuance of preferred stock as bonus compensation $ 10,000
Business acquisitions financed by:
Issuance of common stock $ 83,500
Issuance of preferred stock $226,500
Conversion of notes payable to preferred stock $169,819
See accompanying notes to consolidated financial statements
9
COMMUNICATIONS WORLD INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
- --------------------------------------------------------------------------------
The interim consolidated financial statements presented are those of
Communications World International, Inc. (the "Company" or "CommWorld") and its
subsidiaries, CommWorld of Phoenix, Inc., CommWorld of Seattle, Inc., Digital
Telecom, Inc. (dba CommWorld NationWide) and CommWorld National Capitol Area,
Inc. All significant intercompany balances and transactions have been
eliminated.
These unaudited interim consolidated financial statements reflect, in the
opinion of management, all adjustments (consisting of normal recurring
adjustments) necessary for a fair presentation. The accounting policies followed
by the Company are set forth in Note 1 to the Company's consolidated financial
statements included in the Company's April 30, 1997 Form 10-KSB filing.
Operating results for the three and six months ended October 31, 1997 are not
necessarily indicative of the results that may be expected for the year ending
April 30, 1998.
1. EARNINGS PER SHARE
------------------
The earnings per share disclosed on the face of the Consolidated Statements of
Operations for the three months and for the six months ended October 31, 1997
are for Income from continuing operations and for Net income. The following
table shows the earnings per share of additional components of the Statements:
For the period ended October 31
Earnings per share: Three Months Six Months
s ----------------------- -----------------------
Primary: 1997 1996 1997 1996
------------ --------- ---------- ---------
Income from operations before income taxes $ .12 $ .05 $ .21 $ .06
Income tax benefit .24 -- .24 --
----- ----- ----- -----
Income form continuing operations .36 .05 .45 .06
Discontinued operations, net of income taxes:
Loss from operations of CommWorld of Seattle (.06) (.02) (.10) (.02)
Loss on disposal of CommWorld of Seattle, net of income
tax benefit of $260,000 (.25) -- (.25) --
----- ----- ----- -----
Loss from discontinued operations (.31) (.02) (.35) (.02)
----- ----- ----- -----
Net Income $ .05 $ .03 $ .10 $ .04
===== ===== ===== =====
Fully diluted:
Income from operations before income taxs $ .11 $ .03 $ .20 $. 05
Income tax benefit .23 -- .21 --
----- ----- ----- -----
Income from continuing operations .34 .03 .41 .05
Discontinued operations, net of income taxes:
Loss from operations of CommWorld of Seattle (.06) (.01) (.09) (.01)
Loss on disposal of CommWorld of Seattle, net of income
tax benefit of $260,000 (.23) -- (.22) --
----- ----- ----- -----
Loss from discontinued operations (.29) (.01) (.31) (.01)
----- ----- ----- -----
Net Income $ .05 $ .02 $ .10 $. 04
===== ===== ===== =====
10
During 1997, the Financial Accounting Standards Board issued Statement on
Financial Accounting Standard No. 128 - Earnings per Share, which establishes
new standards for computing and presenting earnings per share. The new Standard
is effective for periods ending after December 15, 1997 and will be adopted by
the Company in its third quarter ending January 31, 1998. The Company does not
expect that adoption will have a material effect on its reported earnings per
share.
2. INCOME TAXES
------------
There was no income tax expense attributable to income from operations for the
three month or six month periods ended October 31, 1996 or 1997 due to
utilization of previously unrecognized net operating loss carry forward.
The tax effects of temporary differences that give rise to significant portions
of the deferred tax asset at October 31, 1997 and 1996 are as follows:
1997 1996
------------ ----------
Net operating loss carryforwards 1,911,000 1,563,000
Other items 141,000 41,000
------------ -----------
Total gross deferred taxes 2,052,000 1,604,000
Valuation allowance ( 1,007,000) (1,604,000)
------------ -----------
Net deferred taxes $ 1,045,000 $ 0
============ ===========
At October 31, 1997, the Company has net operating loss carryforwards for
federal income tax purposes of approximately $4,914,000 which are available to
offset future federal and state taxable income. The carryforwards expire in
years from 2006 through 2013. The annual use of portions of the net tax
operating loss carryforward is limited under sections 382 of the Internal
Revenue Code of 1986, as amended, due to changes in control resulting from
issuance of the Company's equity securities.
11