For
the quarterly period
|
Commission
File Number 1-11398
|
ended
September 30, 2008
|
New York
|
11-2520310
|
|
(State
or other jurisdiction
|
(IRS
Employer Identification Number)
|
|
of
incorporation or organization)
|
60 Heartland Blvd., Edgewood,
NY
|
11717
|
(Address
of principal executive offices)
|
(zip
code)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
(do
not check if a smaller reporting company)
|
Item
1 – Condensed Financial Statements:
|
|
Condensed
Balance Sheets as of September 30, 2008 (Unaudited) and
|
3
|
December
31, 2007
|
|
Condensed
Income Statements for the Three Months and Nine Months
ended
|
4
|
September
30, 2008 (Unaudited) and 2007 (Unaudited)
|
|
Condensed
Statements of Cash Flows for the Nine Months ended September 30,
2008
|
5
|
(Unaudited)
and 2007 (Unaudited)
|
|
Notes
to Condensed Financial Statements (Unaudited)
|
6
|
Item
2 – Management’s Discussion and Analysis of Financial
Condition
|
11
|
and
Results of Operations
|
|
Item
3 – Quantitative and Qualitative Disclosures About Market
Risk
|
17
|
Item
4T – Controls and Procedures
|
17
|
Part
II. Other Information
|
|
Item
1A. – Risk Factors
|
18
|
Item
4 – Submission of Matters to a Vote of Security Holders
|
18
|
Item
6 – Exhibits
|
18
|
Signatures
|
19
|
Exhibits
|
19
|
September 30, |
December
31,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
(Note
1)
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
|
$ | 577,705 | $ | 338,391 | ||||
Accounts
receivable, net
|
4,536,665 | 3,344,375 | ||||||
Costs
and estimated earnings in excess of billings on
uncompleted
|
||||||||
contracts
|
35,849,913 | 31,148,181 | ||||||
Prepaid
expenses and other current assets
|
877,373 | 216,405 | ||||||
Refundable
income taxes
|
---- | 528,470 | ||||||
Total
current assets
|
41,841,656 | 35,575,822 | ||||||
Plant
and equipment, net
|
1,030,942 | 719,069 | ||||||
Deferred
income taxes
|
259,000 | 109,000 | ||||||
Other
assets
|
179,226 | 196,681 | ||||||
Total
Assets
|
$ | 43,310,824 | $ | 36,600,572 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 6,227,640 | $ | 4,234,370 | ||||
Accrued
expenses
|
301,322 | 571,783 | ||||||
Current
portion of long-term debt
|
16,567 | 3,701 | ||||||
Line
of credit
|
2,500,000 | 1,100,000 | ||||||
Income
tax payable
|
460,000 | 459,000 | ||||||
Deferred
income taxes
|
490,000 | 490,000 | ||||||
Total
current liabilities
|
9,995,529 | 6,858,854 | ||||||
Long-term
debt, net of current portion
|
46,685 | 7,605 | ||||||
Deferred
Rent
|
145,691 | 130,599 | ||||||
Total
Liabilities
|
10,187,905 | 6,997,058 | ||||||
Shareholders’
Equity:
|
||||||||
Common
stock - $.001 par value; authorized 50,000,000 shares,
|
||||||||
issued
6,042,898 and 5,816,457 shares, respectively, and
|
||||||||
outstanding
5,979,364 and 5,752,923 shares, respectively
|
6,043 | 5,816 | ||||||
Additional
paid-in capital
|
26,624,576 | 24,787,296 | ||||||
Retained
earnings
|
7,033,306 | 5,351,408 | ||||||
Treasury
stock, 63,534 shares (at cost)
|
(541,006 | ) | (541,006 | ) | ||||
Total
Shareholders’ Equity
|
33,122,919 | 29,603,514 | ||||||
Total
Liabilities and Shareholders’ Equity
|
$ | 43,310,824 | $ | 36,600,572 |
For
the Three Months Ended September 30,
|
For
the Nine Months Ended September 30,
|
|||
2008
|
2007
|
2008
|
2007
|
|
(Unaudited)
|
(Unaudited)
|
Revenue
|
$ | 9,434,095 | $ | 7,256,709 | $ | 26,353,255 | $ | 20,219,345 | ||||||||
Cost
of sales
|
7,275,902 | 5,263,089 | 20,341,376 | 14,678,425 | ||||||||||||
Gross
profit
|
2,158,193 | 1,993,620 | 6,011,879 | 5,540,920 | ||||||||||||
Selling,
general and administrative expenses
|
806,071 | 1,131,484 | 3,469,981 | 3,317,147 | ||||||||||||
Income
before provision for
|
||||||||||||||||
income
taxes
|
1,352,122 | 862,136 | 2,541,898 | 2,223,773 | ||||||||||||
Provision
for income taxes
|
460,000 | 327,000 | 860,000 | 845,000 | ||||||||||||
Net
income
|
$ | 892,122 | $ | 535,136 | $ | 1,681,898 | $ | 1,378,773 | ||||||||
Income
per common share – basic
|
$ | 0.15 | $ | 0.09 | $ | 0.28 | $ | 0.24 | ||||||||
Income
per common share – diluted
|
$ | 0.14 | $ | 0.09 | $ | 0.27 | $ | 0.23 |
Shares
used in computing income per common share:
|
||||
Basic
|
5,979,364
|
5,748,099
|
5,943,689
|
5,647,895
|
Diluted
|
6,252,685
|
6,145,930
|
6,217,010
|
5,989,138
|
For
the Nine Months Ended September 30,
|
2008
|
2007
|
||||||
(Unaudited)
|
||||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 1,681,898 | $ | 1,378,773 | ||||
Adjustments
to reconcile net income to net
|
||||||||
cash
provided by (used in) operating activities:
|
||||||||
Depreciation
and amortization
|
199,968 | 171,558 | ||||||
Deferred
rent
|
15,092 | 24,043 | ||||||
Stock
option expense
|
477,271 | 368,124 | ||||||
Tax
benefit from stock option and warrant exercises
|
(278,000 | ) | (554,000 | ) | ||||
Deferred
income taxes
|
(150,000 | ) | 57,000 | |||||
Changes
in operating assets and liabilities:
|
||||||||
Increase
in accounts receivable
|
(1,192,290 | ) | (726,391 | ) | ||||
Increase
in costs and estimated earnings in excess of billings on
|
||||||||
uncompleted
contracts
|
(4,701,732 | ) | (1,678,104 | ) | ||||
(Increase)
decrease in prepaid expenses and other assets
|
(643,514 | ) | 585,916 | |||||
Decrease
in refundable income taxes
|
528,470 | 100,000 | ||||||
Increase
in accounts payable and accrued expenses
|
2,083,359 | 303,705 | ||||||
Increase
in income taxes payable
|
1,000 | 35,000 | ||||||
Net
cash provided by (used in) operating activities
|
(1,978,478 | ) | 65,624 | |||||
Cash
used in investing activities - purchase of plant and
equipment
|
(448,992 | ) | (80,665 | ) |
Cash
flows from financing activities:
|
||||||||
Repayments
of long-term debt
|
(10,904 | ) | (39,714 | ) | ||||
Proceeds
from line of credit
|
1,400,000 | ---- | ||||||
Repayment
of line of credit
|
------ | (350,000 | ) | |||||
Proceeds
from exercise of stock options and warrants
|
999,688 | 618,600 | ||||||
Tax
benefit from stock option and warrant exercises
|
278,000 | 554,000 | ||||||
Net
cash provided by financing activities
|
2,666,784 | 782,886 | ||||||
Net
increase in cash
|
239,314 | 767,845 | ||||||
Cash
at beginning of period
|
338,391 | 38,564 | ||||||
Cash
at end of period
|
$ | 577,705 | $ | 806,409 |
Supplemental
disclosures of cash flow information:
|
||||||||
Non-Cash
Investing and Financing Activities
|
||||||||
Equipment
acquired under capital lease
|
$ | 62,850 | $ | ---- | ||||
Accrued
expenses settled in exchange for common stock
|
$ | 82,547 | $ | ---- | ||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 4,765 | $ | 21,624 |
Income
taxes
|
$ | 765,000 | $ | 102,400 |
|
See
Notes to Condensed Financial
Statements
|
|
NOTES
TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
|
|
2.
STOCK-BASED COMPENSATION
|
Risk-free
interest rate
|
2.5%-4.5%
|
Expected
volatility
|
76%-78%
|
Dividend
yield
|
0%
|
Expected
option term
|
5
years
|
Weighted
|
Weighted
|
|||
average
|
average
remaining
|
Aggregate
|
||
Exercise
|
contractual
|
Intrinsic
|
||
Fixed
Options
|
Options
|
Price
|
term
(in years)
|
Value
|
Outstanding
|
||||
at
beginning of period
|
1,010,418
|
$6.28
|
||
Granted
during the nine month period
|
80,000
|
8.33
|
||
Exercised
|
(21,250)
|
6.67
|
||
Forfeited
|
(21,835)
|
6.59
|
||
Outstanding
|
||||
at
end of period
|
1,047,333
|
$6.42
|
3.42
|
$1,452,521
|
Vested
|
||||
at
end of period
|
1,005,666
|
$6.38
|
3.20
|
$1,442,105
|
September 30,
2008
|
||||||||||||
U.S
|
||||||||||||
Government
|
Commercial
|
Total
|
||||||||||
Costs
incurred on uncompleted
|
||||||||||||
contracts
|
$ | 67,785,236 | $ | 19,505,266 | $ | 87,290,502 | ||||||
Estimated
earnings
|
41,781,409 | 8,526,592 | 50,308,001 | |||||||||
Sub-total
|
109,566,645 | 28,031,858 | 137,598,503 | |||||||||
Less
billings to date
|
78,231,571 | 23,517,019 | 101,748,590 | |||||||||
Costs
and estimated earnings
|
||||||||||||
in
excess of billings on
|
||||||||||||
uncompleted
contracts
|
$ | 31,335,074 | $ | 4,514,839 | $ | 35,849,913 |
December
31, 2007
|
U.S
|
||||||||||||
Government
|
Commercial
|
Total
|
||||||||||
Costs
incurred on uncompleted
|
||||||||||||
contracts
|
$ | 57,487,194 | $ | 16,632,515 | $ | 74,119,709 | ||||||
Estimated
earnings
|
36,465,753 | 7,248,714 | 43,714,467 | |||||||||
Sub-total
|
93,952,947 | 23,881,229 | 117,834,176 | |||||||||
Less
billings to date
|
64,782,716 | 21,903,279 | 86,685,995 | |||||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$ | 29,170,231 | $ | 1,977,950 | $ | 31,148,181 |
4.
|
INCOME
PER COMMON SHARE
|
5.
|
CREDIT
FACILITY
|
6.
|
WARRANTS
|
7.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
·
|
A
long-term requirements contract of approximately $70 million from The
Boeing Company for assemblies for 242 enhanced wings for the A-10
“Thunderbolt” attack jet. The initial orders under this contract were for
$13.2 million.
|
·
|
An
initial order of $7.9 million as part of a $98 million agreement by a
leading global aerospace and defense company to provide structural kits
for an in-production aircraft. The 8-year agreement has the potential to
generate up to $150 million in revenue over the life of the
program.
|
·
|
A
long-term multi-million dollar contract from Spirit AeroSystems for major
aerostructure assemblies for the Gulfstream G650 aircraft for which we
will build fixed leading edge assemblies. We anticipate that
this contract will generate significant revenue for us in the future. The
initial order is valued at approximately $3.5 million and we expect to
record approximately $3 million of revenue under this contract during
2008. Deliveries of these assemblies will begin in 2009 and
continue through 2014.
|
Exhibit
31.1
|
Section
302 Certification by Chief Executive Officer
|
Exhibit
31.2
|
Section
302 Certification by Chief Financial Officer
|
Exhibit
32
|
Section
906 Certification by Chief Executive Officer and Chief Financial
Officer
|
CPI
AEROSTRUCTURES, INC.
|
|
Dated:
November 12, 2008
|
By:
/s/ Edward J Fred
|
Edward
J. Fred
|
|
Chief
Executive Officer and President
|
|
Dated
November 12, 2008
|
By:
/s/ Vincent Palazzolo
|
Vincent
Palazzolo
|
|
Chief
Financial Officer
|