e10vk
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-K
|
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the Fiscal Year Ended
December 31, 2006
|
OR
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
Commission File Number:
000-49606
EXPRESS-1
EXPEDITED SOLUTIONS, INC.
(Exact name of registrant as
specified in its charter)
|
|
|
Delaware
|
|
03-0450326
|
(State or other jurisdiction
of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
429 Post Road
Buchanan, Michigan 49107
(Exact name of registrant as
specified in its charter)
Registrants telephone number, including area code:
(269) 695-2700
Securities registered under Section 12(b) of the
Exchange Act:
|
|
|
Title of Each Class:
|
|
Name of Each Exchange on Which Registered:
|
|
Common Stock, par value
$.001 per share
|
|
American Stock Exchange
|
Securities registered pursuant to Section 12(g) of the
Act:
None
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o No þ
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the
Exchange
Act. Yes o No þ
Indicate by check mark whether the registrant: (1) has
filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the
preceding 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 þ No
o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of registrants knowledge, in definitive proxy or
information statements incorporated by reference in
Part III of this Form
10-K or any
amendment to this
Form 10-K. þ
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer or a non-accelerated
filer. See definition of accelerated filer and large
accelerated filer in
Rule 12b-2
of the Exchange Act. (Check One):
Large accelerated
filer o Accelerated
filer o Non-accelerated
filer þ
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act.) Yes o No þ
The aggregate market value of the voting stock held by
non-affiliates of the Registrant was approximately
$33.55 million as of June 30, 2006 based upon the
closing price of $1.23 per share on the American Stock
Exchange on that date.
As of March 8, 2007, there were 25,555,351 shares of
the Registrants $0.001 par value common stock
outstanding.
DOCUMENTS
INCORPORATED BY REFERENCE
Specified portions of the registrants proxy statement,
which will be filed with the Commission pursuant to Regulation
14A in connection with the registrants 2007 Annual Meeting
of Stockholders, to be held on June 16, 2007 (the
Proxy Statement), are incorporated by reference into
Part III of this Report. Except with respect to information
specifically incorporated by reference in this Report, the Proxy
Statement is not deemed to be filed as part hereof.
EXPRESS-1
EXPEDITED SOLUTIONS, INC.
FORM 10-K
FOR THE YEAR ENDED DECEMBER 31, 2006
TABLE OF
CONTENTS
This annual report on
Form 10-K
is for the year ended December 31, 2006. The Securities and
Exchange Commission (SEC) allows us to
incorporate by reference information that we file
with the SEC, which means that we can disclose important
information to you by referring you directly to those documents.
Information incorporated by reference is considered to be part
of this annual report. In addition, information that we file
with the SEC in the future will automatically update and
supersede information contained in this annual report. In this
annual report, Company, we,
us and our refer to Express-1 Expedited
Solutions, Inc. and its subsidiaries.
2
PART I
This Annual Report on
Form 10-K
includes forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as
amended. The Company has based these forward-looking statements
on the Companys current expectations and projections about
future events. These forward-looking statements are subject to
known and unknown risks, uncertainties and assumptions about us
and the Companys subsidiaries that may cause the
Companys actual results, levels of activity, performance
or achievements to be materially different from any future
results, levels of activity, performance or achievements
expressed or implied by such forward-looking statements. In many
cases, you can identify forward-looking statements by
terminology such as anticipate,
estimate, believe, continue,
could, intend, may,
plan, potential, predict,
should, will, expect,
objective, projection,
forecast, goal, guidance,
outlook, effort, target and
other similar words. However, the absence of these words does
not mean that the statements are not forward-looking. Factors
that might cause or contribute to a material difference include,
but are not limited to, those discussed elsewhere in this Annual
Report, including the section entitled Risk Factors
and the risks discussed in the Companys other Securities
and Exchange Commission filings. The following discussion should
be read in conjunction with the Companys audited
Consolidated Financial Statements and related Notes thereto
included elsewhere in this report.
General
Express-1 Expedited Solutions, Inc. (the Company,
we, our and us), a Delaware
corporation, is one of the largest expedited transportation
companies in the United States and is the only publicly held
transportation company singularly focused upon expedited
transportation. Our services are provided to a diverse client
base within the United States and portions of Canada.
Predominantly focused on the surface-based needs of shippers for
reliable same day, time critical or special needs
transportation, we also provide aircraft charter services
through third-party providers, in support of our customers
critical shipments. During 2006, we handled thousands of
expedited shipments for our customer base. Our services are
conducted within two unique expedited operations, which we
internally refer to as Express-1 and Evansville, comprising
approximately 90% and 10% of our respective consolidated
business volume, as measured by revenues. Our operations are
headquartered in the town of Buchanan located in Southwest
Michigan and we have additional sites in Evansville, Indiana and
Toledo, Ohio. In conjunction with our annual shareholders
meeting in May 2006, we changed our corporate name from
Segmentz, Inc. to Express-1 Expedited Solutions, Inc.
Historical
Development
Our Company changed its name to Segmentz, Inc.
(Segmentz) in 2001 and remained a Delaware
corporation. Segmentz planned and executed a series of
acquisitions within different segments of the transportation
industry. The goal of Segmentz was to create a multifaceted
transportation organization offering transportation services
that included freight brokerage, expedited shipments, deferred
air freight, local cartage,
pick-up and
delivery, aircraft charters, dedicated delivery, shipment
consolidation, warehouse management, fulfillment services and
various other forms of transportation. The Company raised
capital through a series of private placements and used this
capital to acquire five transportation companies operating in
different segments of the transportation industry, as well as to
support the formation of various transportation operations such
as the Tampa based brokerage service and the Evansville based
operations. The acquisitions included: Temple Trucking Services,
Inc. (Temple) in October 2004, Express-1, Inc. (Express-1) in
August 2004, Dasher Express, Inc. (Dasher) in
December 2003, Bullet Freight Systems, Inc. (Bullet),
together with its affiliates, in October 2003 and certain assets
of Murphy Surf Air Trucking, Inc. in October 2003. In addition,
the Company purchased certain assets of Frontline Freight in
January 2004 and subsequently disposed of these assets within
2004. Our physical presence grew to include locations in twenty
(20) cities operating across many transportation service
sectors. Based upon our history of operating losses and the
inability to achieve profitability, our Board of Directors and
management team developed a restructuring plan (the
Plan).
3
Restructuring
Implemented in 2004, the Plan called for the closing of our
unprofitable companies, operations and locations. It also
refocused our Company on our profitable expedited services
businesses. Throughout the fall of 2004, we exited our
airport-to-airport
and Dasher businesses. Continuing this restructuring activity in
2005, we exited our Tampa brokerage and our Temple and Bullet
operations. During the restructuring period, our board appointed
new executive leadership by naming our newly-appointed
President, the founder of Express-1, as Chief Executive Officer
and hiring a new Chief Financial Officer. With these changes,
our corporate executive offices were relocated from Tampa,
Florida to Buchanan, Michigan.
The Plan called for the elimination of the need for physical
facilities in eighteen (18) locations, thereby greatly
reducing our overhead burden. Headcount was reduced from a high
of 475 in August 2004 to 274 at December 31, 2004 and was
further reduced to 127 employees in December 2005. The table
below outlines the timeline and activities involved in the Plan
along with the restructuring charges associated with each
activity. The table has been divided into two categories
representing charges prior to 2005 and charges incurred in 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
Classification
|
|
Pre- 2005
|
|
|
2005
|
|
|
Amount
|
|
|
Writeoff of goodwill and
intangibles
|
|
$
|
|
|
|
$
|
2,010,000
|
|
|
$
|
2,010,000
|
|
Writeoff and impairment of assets
|
|
|
550,000
|
|
|
|
1,378,000
|
|
|
|
1,928,000
|
|
Employee costs and severance
|
|
|
630,000
|
|
|
|
455,000
|
|
|
|
1,085,000
|
|
Other restructuring expenses
|
|
|
651,000
|
|
|
|
295,000
|
|
|
|
946,000
|
|
Impairment of leases
|
|
|
737,000
|
|
|
|
|
|
|
|
737,000
|
|
Writeoff of uncollectible accounts
|
|
|
|
|
|
|
310,000
|
|
|
|
310,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal restructuring charges
|
|
$
|
2,568,000
|
|
|
$
|
4,448,000
|
|
|
$
|
7,016,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the third quarter of 2005, we completed substantially all
of our planned restructuring activities. Remaining after the
completion of the Plan were our Express-1 expedited operations
and our Evansville operations, which we consider our core
reportable business segments. Our name was changed to Express-1
Expedited Solutions Inc. further supporting our break from the
past and focus on expedited transportation services.
Expedited
Transportation Market
The trucking industry in the United States is estimated to
exceed $600 billion in annual revenue and is expected to
grow at a rate parallel to the U.S. economy, according to
the American Trucking Association (ATA). The trucking industry
is comprised of both private fleets and for-hire carriers. The
for-hire market represents approximately 40% of trucking
industry volume, according to the ATA. Within this for-hire
market is a much smaller subset of freight movements that are
time definite
and/or time
sensitive, which makes up the expedited transportation market.
The expedited market is further characterized by shipments that
are typically completed in the same-day or are high-priority.
Expedited freight volume in the U.S. has been defined by
various sources to have annual revenues ranging from a few
billion dollars to several times this amount and to be growing
by annual percentage rates up to the low teens each year. This
growth rate is typically greater than that of the
U.S. economy.
The expedited transportation market developed primarily as a
result of the shift towards more tightly managed supply chains,
and serves companies of all sizes, which depend on the delivery
of
just-in-time
inventory to help them control costs and compete more
efficiently. As companies manage their inventories, services and
production lines in an increasingly leaner fashion, the need for
specialized transportation services has increased. The expedited
transportation industry has supported this transformation by
helping companies reduce overhead and by streamlining the
materials management process.
Expedited transportation providers also service industries that
require tightly-staged delivery schedules, such as the financial
printing and pharmaceutical industries. In addition, due to the
continual shortage of drivers within the transportation industry
and the varying levels of capacity, more industries have begun
to use expedite transportation services to avoid the
interruptions occasionally caused by other forms of
transportation such as full-truckload and
less-than-truckload
services. Expedited transportation services can be likened to
emergency services for freight shipments. For purposes of this
report, we use the terms expedited and expedite synonymously.
4
Our
Business Segments
We have two principle business segments Express-1,
Inc. and Evansville, as described below. In accordance with
Statement of Financial Accounting Standards Number 131,
Disclosures about Segments of an Enterprise and Related
Information, we summarized segment financial information under
Note 19 accompanying the financial statements in
Item 8 of this report. Accounting policies for the
reportable operation segments are the same as those described in
the summary of significant accounting policies in Note 1 to
the financial statements in Item 8 of this report.
Express-1
Offering expedited transportation services to over 1,500
customers from our Buchanan, Michigan facility, Express-1 has
become one of the largest ground expedite companies in North
America, handling approximately 48,000 shipments during 2006.
Express-1 offers a variety of exclusive-use vehicles, providing
reliable, same-day or high-priority service between shipping
points within the United States and parts of Canada. Services
include expedited surface transportation and aircraft charters.
Express-1 can be described as an asset-light provider, meaning
the transportation equipment used in its operations is
predominantly provided by third parties, with less than two
percent of the vehicles being owned by the company. Vehicles are
owned and driven almost exclusively by independent contract
drivers and by drivers employed directly by independent owners
of multiple pieces of equipment, commonly referred to as fleet
owners. Express-1 makes a profit or margin on the difference
between the amount charged to customers and the amount it pays
the third-party carriers, less applicable insurances, fees and
vehicle taxes. Vehicle class sizes include cargo vans, both 12
foot and 24 foot straight trucks and tractor-trailers. Customers
offer loads to Express-1 via telephone, fax,
e-mail or
Internet on a daily basis, with only a small percentage of loads
being scheduled in advance for longer term delivery schedules.
Contracts, as is common within the transportation industry,
typically relate to terms and rates, but not committed business
volumes. Express-1 offers an ISO 9001:2000 certified,
twenty-four hour, seven day a week call center allowing the
customer immediate communication and status of time sensitive
shipments in transit. Customers are also provided with
electronic alerts, shipment tracking, proof of delivery
notification, billing status and performance reports. We are
dedicated to providing premium services that are customized to
meet our clients individual needs and flexible enough to
cope with an ever-changing business environment. As of
December 31, 2006, we employed 84 full-time workers in
our Express-1 operations, including those in our corporate
management team.
Evansville
Our Evansville operation provides dedicated delivery services to
approximately 200 automotive dealerships within a 250 mile
radius of our Evansville, Indiana facility. Daily, our team
receives, sorts, and stages approximately 1,000 pieces of
automotive freight from multiple distribution facilities in the
Midwest. The facility dispatches over 20 dedicated routes and
manages to a stringent on-time delivery schedule. During 2006,
our Evansville operations managed approximately 187 routes per
day for our primary contract customer. Evansville has been
recognized by Ford as the Top Performing Carrier, as chosen by
their Customer Service Division, for the fourth quarter of 2005
and again for the fourth quarter of 2006. Our staff strives to
consistently provide an exemplary level of service, and have
been recognized as the top performing provider in two of the
five quarters since Ford began offering this award. Our
operations consistently rank at the top of all service
categories. Evansville utilizes a fleet of company leased and
company owned vehicles to provide its services. The initial
four-year contract for the Evansville operation runs through
April 2007 and we anticipate completing a renewal in the first
half of 2007. In the event of non-renewal, our Company may incur
some significant one-time shut down costs associated with this
operation. Our Board of Directors and management team has
determined that it will not be strategic to continue to support
the Evansville operations without renewal of the contract on
more favorable terms. As of December 31, 2006, we employed
45 full-time non-union workers in our Evansville
operations, including management, office support, dock, and
driving personnel.
GROWTH
STRATEGY
Our current growth strategy is focused on initiatives, which we
feel will enhance both our top and bottom lines. Through organic
means, our board and management team believe we will be able to
increase our fleet capacity,
5
expedited market presence and geographic footprint. We believe
that continued rates of revenue growth, as high as those
historically achieved, are possible for our Express-1 operations
over the coming years. Our confidence in this strategy is based,
in part, upon our successful record of double-digit organic
growth within Express-1. Our Evansville operations present more
limited growth opportunities, consisting primarily of increases
from within the local expedite and transportation services
market. Less likely, the Evansville operation could be expanded
to additional cities to service the same primary customer under
different contractual terms. It is our belief that the
management team in place in Evansville could be readily expanded
to oversee multiple locations with the same operational
footprint.
Complementing this internal growth, we plan on occasion to
entertain selective acquisitions and
start-ups.
Prior to serious consideration and investment of capital and
resources, these activities must be determined strategic by
providing a broader geographic footprint; entry within a
different niche of the high-priority, time-sensitive expedite
market; or, offer lower-risk expansion of our fleet and customer
base. New ventures will be consistent with the strategies noted
below.
Increase Fleet Capacity We rely on
independent contractors and fleet owners to provide most of the
operational equipment, which we refer to as our capacity. Most
of our drivers are independent business persons who operate one
or more of their own units on a contract basis with our Company.
These drivers typically sign on with us for periods longer than
thirty days and provide services under our operating authority
and public liability insurance. In addition, we supplement our
independent contractor fleet by obtaining capacity from partner
carriers. Usually, partners consist of trucking companies that
operate under their own operating authority and public liability
insurance that contract with our Company for one or more loads.
Although our operating margin is typically less with our partner
carriers, this network of carriers enables us to handle peak
demands and geographically-diverse shipments throughout the year.
The use of independent contractors and other third parties
allows us to maintain a lower level of capital investment, which
historically has allowed Express-1 to grow with less capital
investment than carriers which use company-owned equipment. We
define this less capital-intensive operating model as
asset-light. In 2006, we continued our strong record
of growing our fleet of independent contractors and partner
carriers and continue to believe that we will be able to further
increase our fleet to meet the demands of our customer base in
future periods. Our Evansville operations are not asset-light
and utilize a fleet of approximately 25 company-owned or
leased vehicles and company-employed drivers to provide services.
Expedited Market Presence Express-1 has an
outstanding reputation for high-quality service within the
industry, as evidenced by the numerous service awards we have
received over the years. We continue to promote our name to new
and existing industries by appearances at trade shows as well as
promotions utilizing various other mediums, including an
expanding external sales force based primarily in the Midwest
and Southeastern United States.
Awareness of our company and its services within the expedited
market is further enhanced by our internal sales team who are
focused on resolving issues for our customers. When expedited
services are necessary, customers want to make sure their
critical calls go to an organization that understands their
urgency and timeline. They generally want a commitment over the
phone or within a very short timeframe via an electronic medium,
such as the Internet. Once the load is committed, our customers
want to receive updates and communications that give them
assurance the load will be delivered on time and as agreed. Our
internal sales team is structured to provide this coverage and
comfort to our customers.
Geographic Footprint We have expanded our
geographic footprint within the expedited services market,
primarily through the use of external sales personnel. As of
December 31, 2006, we had eight field sales representatives
and anticipate increasing this level by a significant amount
going forward, as we re-invest in our organization to support
long-term continued growth. Together with our sales management
team and support staff, our company is continually making new
contacts and striving to turn leads into sales relationships.
Our structure has allowed our routine services to expand beyond
their Midwest origins to cover a core region represented by the
eastern 30 states in the U.S. as well as Texas and
Ontario over the past few years. While the majority of expedite
freight shipments within the Country occur within our existing
core region, our services are provided beyond
6
this region on an irregular basis, as we cover shipments
throughout the lower 48 states within the U.S. and other
parts of Canada.
Our geographic footprint is also enhanced by our growing
capacity. As our capacity increases, our opportunities to expand
geographically also increase. Much of the expedited
transportation market in the U.S. is controlled by
third-party logistics companies. These companies increasingly
award freight movements through electronic methods, such as
e-mail and
via the Internet. Our increases in capacity have allowed our
company to be awarded loads that cover ever broadening
geographical areas. During 2006, we were able to increase our
fleet capacity by 23% and anticipate being able to continue this
momentum in the future.
Complement Organic Growth with Acquisitions
We will search for potential acquisitions to complement our
organic growth and increase our size and expedite market share.
Future acquisitions will be considered to the extent they
complement our focus on the expedited transportation market; can
be readily assimilated into the overall operations of the
Company; and can become quickly accretive to our earnings. We
anticipate acquisition opportunities within the expedited
services market to increase in the future and plan to begin more
active pursuit of these opportunities, based upon our financial
strength.
INFORMATION
SYSTEMS
The transportation industry increasingly relies upon information
technology to link the shipper with its inventory and as an
analytical tool to optimize transportation solutions. We utilize
satellite tracking and communication units on our fleet of
vehicles to continually update the position of equipment in our
operations at Express-1. The equipment also allows us to
communicate specifically to an individual driver or to a larger
fleet of drivers. Information received through our satellite
communications system automatically updates our internal
software and provides our customers with real-time electronic
updates. Investment in technology including satellite
communications equipment, computer networks and the related
hardware and software typically represents our largest single
capital expenditure. Our Evansville operations can be
characterized by regularly scheduled dedicated routes and
communications are typically conducted by cellular telephones
and voice communication devices.
We have invested in what we belive is the most advanced
operational, support and management software available for our
portion of the transportation industry. Most of our software is
provided by third-party vendors and is often further customized
to more fully support the uniqueness of our operations. We
operate redundant
back-up
operating and communication systems in order to further protect
ourselves from service interruptions. Our use of technology and
the daily performance monitoring afforded by various
technologies is critical to our historical and continued success.
CUSTOMERS,
SALES AND MARKETING
We have many commercial customers ranging from small companies
to Fortune 500 companies. Express-1 is a leading provider
of expedited transportation and services a diverse client base
representing: major domestic and U.S. based foreign
automotive manufacturers and manufacturers of automotive
components and supplies, commercial printing, consumer staples,
pharmaceuticals, non-automotive manufacturing and the high tech
sector. We have hazmat authority which allows us to transport
some scheduled but less hazardous materials on occasion, such as
automotive paint and auto batteries, for our customer base. In
addition, we serve third-party logistics providers, airfreight
forwarders and integrated air-cargo carriers. Our third-party
logistics customers vary in size from small, independent, single
facility companies to large, global logistics companies. We
market our services within the United States and portions of
Canada, through external sales representatives and related
support staff. Our executive management team is also actively
involved in sales and marketing at the national account level.
Our Evansville operations are marketed primarily through our
on-site
management team, as the primary service activity is exclusive to
one customer. Supporting the overhead, in coordination with our
corporate sales organization, the Evansville management team
marketed similar services in their local community. These
services for new customers accounted for approximately ten
percent of the total revenues billed from our Evansville
operations during 2006 and accounted for most of the recent
growth within this operation. Further expansion of services to
the local customer base is critical, if Evansville is to
continue to grow within its current location.
7
COMPETITION
AND BUSINESS CONDITIONS
The transportation industry is intensely competitive and should
remain so for the near future. The market is also highly
fragmented with thousands of surface transportation companies
competing for a portion of the domestic market. Our competitors
include national and regional expedite transportation companies
that specialize in same-day or high-priority freight services.
In addition, many larger full-truckload and
less-than-truckload
motor carriers offer services that compete for our
customers time-sensitive transportation needs. To a lesser
extent, we compete with integrated air cargo carriers and
passenger and cargo airlines. Our competitive landscape is
characterized on service, delivery timeframes, flexibility and
reliability, as well as rates. We have historically offered
services at rates that are in-line with those charged by our
competitors in the expedite industry. We believe we have an
advantage over many competitors based upon our reputation for
quickly and efficiently covering loads and therefore do not
typically attempt to use rates as a sales and marketing strategy.
REGULATION
The U.S. Department of Transportation (DOT) regulates our
industry. This regulatory authority has broad powers, generally
governing matters such as authority to engage in motor carrier
operations, safety, hazardous materials transportation, certain
mergers, consolidations and acquisitions and periodic financial
reporting. The trucking industry is subject to regulatory and
legislative changes, which can affect the economics of the
industry. We are also regulated by various state agencies and,
in Canada, by other regulatory authorities.
Our safety rating is satisfactory, the highest rating given by
the Federal Motor Carrier Safety Administration (FMCSA), a
department within the DOT. There are three safety ratings
assigned to motor carriers: satisfactory,
conditional, meaning that there are deficiencies
requiring correction but not so significant to warrant loss of
carrier authority, and unsatisfactory, which is the
result of acute deficiencies that may lead to the revocation of
carrier authority.
Our operations are also subject to various federal, state and
local environmental laws and regulations dealing with
transportation, storage, presence, use, and the disposal and
handling of hazardous material. The Code of Federal Regulations
regarding the transportation of hazardous material, groups these
materials into different classes according to risk. We transport
only low to medium risk hazardous material, representing a very
small percentage of our total shipments. These regulations also
require us to maintain minimum levels of insurance.
SEASONALITY
Historically, our revenues and profitability have been subject
to seasonal fluctuations. Our seasonality has changed due to our
restructuring efforts and now more fully reflects the historical
seasonality of our primary business segment, Express-1. During
its eighteen-year history, normally Express-1 generated 45% of
its annual revenue during the first and second quarters of each
year with the remaining 55% in the third and fourth quarters.
Income from operations has traditionally increased
quarter-by-quarter throughout the year, at Express-1, as freight
demands normally create tighter capacity and result in increased
rates. During 2006, due to a weakening within the
U.S. freight market, we did not maintain this historical
trend in seasonality and experienced a decline in our growth
rates in the third and fourth quarter, as compared to a stronger
first-half of the year. Our Evansville operation has not shown
the same degree of seasonal fluctuation due to the consistency
of its dedicated contract.
EMPLOYEES
AND INDEPENDENT CONTRACTORS
At December 31, 2006, we had 129 full-time employees.
Of this number, 84 are engaged in our Express-1 operations,
including our executive team, while 45 employees provide our
services in Evansville, including managers, office personnel,
dock employees and drivers. At this time, none of our employees
are covered by a collective bargaining agreement. We recognize
our trained staff of employees as one of our most critical
resources, and acknowledge the recruitment, training and
retention of qualified employees as essential to our ongoing
success.
In addition to our employees, we support our Express-1 capacity
needs through the use of independent contractors. These
individuals operate one or more of their own vehicles and pay
for all the operating expenses of their equipment, including:
wages and benefits, fuel, physical damage insurance,
maintenance, highway use taxes,
8
and other related equipment costs. By utilizing the services of
independent contractors we have reduced the amount of capital
required for our growth, which we feel has lessened our
financial risk.
SEC
FILINGS
In 2006, we became a regular filer for the purpose of status
with the Securities and Exchange Commission (SEC).
Prior to 2006, we had been a small business filer, since our
inception. As a result of the change in status, we have filed
this
Form 10-K
for annual reporting purposes and
Forms 10-Q
for interim reports for periods beginning after
December 31, 2005. Prior to this change, we filed
Forms 10-KSB
for annual reports and
Forms 10-QSB
for interim reports. We make available on our website, located
at www.express-1.com, all materials filed with the SEC.
In addition, our public filings may be either accessed free of
charge on the SECs Edgar website, located at www.sec.gov,
or read and copied at the SECs Public Reference Room at
450 Fifth Street, N.W., Washington, D.C. 20549. You
may obtain information on the operation of the Public Reference
Room by calling the SEC at
1-800-SEC-0330.
Neither the information on our Company website nor the SEC
website is incorporated in this report as a result of these
references.
CORPORATE
INFORMATION
Express-1 Expedited Solutions, Inc, is incorporated in Delaware.
Our name was changed in conjunction with our annual shareholders
meeting in May 2006. Our executive office is located at 429 Post
Road, Buchanan, Michigan 49107. Our telephone number is
(269) 695-2700
and the Internet website address is www.express-1.com. Our stock
is listed on the American Stock Exchange (AMEX) under the symbol
XPO. The information on our website is not
incorporated in this report as a result of this reference.
CUSTOMER
CONCENTRATION; RELIANCE ON AUTOMOTIVE INDUSTRY COULD SUBJECT OUR
BUSINESS TO NEGATIVE TRENDS OR DEFAULTS ON ACCOUNTS
RECEIVABLE
We obtained approximately 50% of our revenue from our
twenty-five largest customers in 2006 and 2005. While the
individual customer rankings between our top customers often
change from
month-to-month,
we rely upon our relationship with each of these customers for a
significant portion of our revenues. Any interruption in the
business volume awarded by these customers could materially
adversely impact our revenues and resulting profitability.
The automotive industry within the U.S. is highly
competitive, with increased competition from foreign-based
companies. These companies produce automobiles in both the
U.S. as well as foreign locations. The Big Three
U.S. automakers have seen declining market shares fueling
concern among the media and numerous financial analysts over
whether they will be able to sufficiently scale their operations
to ensure their continuation. In addition to the Big Three
automotive manufacturers, our customers include various
automotive industry suppliers that have been, and will continue
to be, negatively impacted by the changing landscape in the
U.S. automotive market. Continuing negative trends or a
worsening in the financial condition of the domestic
U.S. automotive manufacturers, or within the associated
supplier base, could materially adversely impact our company,
our revenues, and our results of operations.
ECONOMIC
RISKS; RISKS ASSOCIATED WITH THE BUSINESS OF TRANSPORTATION AND
LOGISTICS MANAGEMENT COULD SUBJECT US TO BUSINESS SWINGS BEYOND
OUR CONTROL
Our business is dependent upon a number of factors over which we
have little or no control that may have a materially adverse
effect on our results of operations. These factors include:
capacity swings in the trucking industry, significant increases
or rapid fluctuations in fuel prices, interest rates, fuel
taxes, government regulations, governmental and law enforcement
anti-terrorism actions, tolls, license and registration fees,
insurance premiums and labor costs. It is difficult at times to
attract and retain qualified drivers and independent
contract-drivers.
9
Operations also are affected by recessionary economic cycles and
downturns in customers business cycles, particularly in
market segments and industries (such as manufacturing, retail
and commercial printing) in which we have a significant
concentration of customers. Seasonal factors could also
adversely affect us. Customers tend to reduce shipments after
the winter holiday season and operating expenses tend to be
higher in the winter months primarily due to increased operating
costs in colder weather and higher fuel consumption as a result
of increased idle time. Regional or nationwide fuel shortages
could also have adverse effects.
DEPENDENCE
ON EQUIPMENT PROVIDED BY THIRD PARTIES; RELIANCE ON INDEPENDENT
CONTRACTORS COULD RESULT IN OUR INABILITY TO PROVIDE
SERVICES
The trucking industry is dependent upon transportation equipment
oftentimes provided by independent third parties. Periods of
equipment shortages have occurred periodically in the
transportation industry, particularly during a strong economy.
If we cannot secure sufficient transportation equipment or
transportation services from these third parties to meet our
customers needs, our business, results of operations and
financial position could be adversely affected and our customers
could seek to have their transportation needs met by other
parties on a temporary or permanent basis.
NEW
TRENDS AND TECHNOLOGY; CONSOLIDATION AMONG CUSTOMERS COULD
ELIMINATE CUSTOMERS
If, for any reason, our business of providing services ceases to
be a preferred method of obtaining these services by our
customers, or if new supply-chain or technological methods
become available and widely utilized to reduce the need for
expedite transportation services, our business could be
adversely affected. Moreover, increasing consolidation among
customers and the resulting ability of such customers to utilize
their size to negotiate lower outsourcing costs has, and may
continue in the future to have, a depressing effect on the
pricing of third-party logistic services. Consolidation is not
limited to traditional customers such as manufacturers, but also
includes consolidation of expedite volume by third-party
logistics companies, which increasingly control more of the
expedite market and influence prices of expedite services
through the use of technology such as Internet auctions.
INTERRUPTION
OF BUSINESS DUE TO INCREASED SECURITY MEASURES IN RESPONSE TO
TERRORISM COULD NEGATIVELY IMPACT OUR BUSINESS
The continued threat of terrorism within the United States and
the ongoing military action and heightened security measures in
response to such threat has and may cause significant disruption
to commerce. Our business depends on the free flow of products
and services through these channels of commerce. In response to
terrorists activities and threats aimed at the United
States, transportation and other services have at times been
slowed or stopped altogether. Further delays or stoppages in
transportation or other services could have a materially adverse
effect on our business, results of operations and financial
condition. Furthermore, we may experience an increase in
operating costs, such as costs for transportation, insurance and
security as a result of the activities and potential activities.
We may also face interruption of services due to increased
security measures in response to terrorism. The
U.S. economy in general can be adversely affected by
terrorist activities and potential activities. Any economic
downturn could adversely impact our results of operations or
otherwise adversely affect our ability to grow our business. It
is impossible to predict how this may affect our business or the
economy in the U.S. and in the world.
In the event of further threats or acts of terrorism, our
business and operations may be severely and adversely affected.
COMPETITION
IS INTENSE AND OUR VOLUME OR PROFITS COULD SUFFER AS A
RESULT
The transportation and logistics services industry is heavily
fragmented and intensely competitive and includes numerous
regional, inter-regional and national competitors, none of which
dominates the market. There are several larger transportation
providers with significantly higher capital resources, which
could allow that competitor to position their company as a
low-cost provider. We often buy and sell transportation services
from and to many of our competitors. Increased competition could
create downward pressure on freight rates, and continued rate
pressure may adversely affect our gross profit and income from
operations.
10
REGULATION;
WE ARE SUBJECT TO REGULATION BEYOND OUR CONTROL, WHICH COULD
NEGATIVELY IMPACT THE WAY IN WHICH WE OPERATE
Our operations are regulated and licensed by various U.S. and
Canadian agencies. Our drivers and independent contractors also
must comply with the safety and fitness regulations of the
United States Department of Transportation (DOT), including
those relating to drug and alcohol testing and
hours-of-service.
Such matters as weight and equipment dimensions are also subject
to U.S. and Canadian regulations. We also may become subject to
new or more restrictive regulations relating to fuel emissions,
drivers
hours-of-service,
ergonomics, or other matters affecting safety or operating
methods. Future laws and regulations may be more stringent and
require changes in our operating practices, influence the demand
for transportation services, or require us to incur significant
additional costs. Higher costs incurred by us or by our
suppliers who pass the costs onto us through higher prices could
adversely affect our results of operations.
The Federal Motor Carrier Safety Administration (FMCSA) revised
their
Hours-of-Service
(HOS) regulations effective January 2004 to increase
the maximum daily drive time from 10 to 11 hours, but no
longer allowed for breaks in the on-duty period. The FMCSA
further amended the new HOS regulations effective October 2005.
In general, the regulations did not reduce the amount of
available driving hours, but restricted the sleeper berth
provision. The new sleeper berth provision allows the
drivers required rest period of 10 hours to be split
into two parts, but requires one period to be at least 8
consecutive hours. We believe that these changes have caused
productivity to decline due to unavoidable wait-time incurred
while our equipment is loaded, unloaded or otherwise detained
which cannot be recovered with additional drive-time. In certain
situations, we have worked with our shippers to try to minimize
the loss of productivity. When necessary, we have also billed
our shippers for excess wait-time. Due to the time-sensitive
nature of expedite shipments in general, the impact of detention
on our business, especially at the receiving end of a shipment
is typically lower than the trucking industry at large. An
additional measure that may be utilized to offset the loss of
productivity, is the use of cross-dock facilities that allow us
to transfer freight to a truck driver with sufficient available
driving hours to complete delivery.
We cannot predict what impact future regulations may have on our
business. Our failure to maintain required permits or licenses,
or to comply with applicable regulations, could result in
substantial fines or revocation of our operating permits and
licenses.
REVENUE
GROWTH MAY SLOW OR CEASE ALTOGETHER, THEREBY HURTING OUR
PROFITS
We have achieved significant revenue growth on a historical
basis within our Express-1 operations. Our Evansville operation
has been relatively flat from a revenue growth standpoint and
cannot be viewed as a significant source of future company
growth. There is no assurance that our revenue growth rate will
continue at historical levels or that we can effectively adapt
our management, administrative, and operating systems to respond
to any future growth. Our operating margins could be adversely
affected by future changes in and expansion of our business or
by changes in economic conditions. Slower or less profitable
growth could adversely affect our stock price.
SUBSTANTIAL
ALTERATION OF THE COMPANYS CURRENT BUSINESS AND REVENUE
MODEL COULD REDUCE OUR ABILITY TO OPERATE
PROFITABLY
Our strategy for increasing our revenue and profitability
includes continued focus on the expedite transportation market
and cultivation of organic growth opportunities. We may
experience difficulties and higher than expected expenses in
executing our expedite business strategy. We cannot assure that
any adjustment or change in the business and revenue model will
prove to be successful.
ACQUISITIONS
MAY NOT BE ACCRETIVE TO OUR EARNINGS
We have made multiple acquisitions since 2001. Accordingly,
acquisitions have provided a substantial portion of our
historical growth. There is no assurance that we will be
successful in identifying, negotiating, or consummating any
future acquisitions.
11
Most of our historical acquisitions have not been successful. If
we make acquisitions in the future, there is no assurance that
we will be able to negotiate favorable terms or successfully
integrate the acquired companies or assets into our business. If
we fail to do so, or we experience other risks associated with
acquisitions, our financial condition and results of operations
could be materially and adversely affected.
INABILITY
TO MANAGE GROWTH AND INTERNAL EXPANSION COULD REDUCE OUR
PROFITS
Our inability to manage anticipated future growth could hurt the
results of operations. Expansion of operations will be required
to address anticipated growth of our customer base and market
opportunities. Expansion will place a significant strain on our
management, operational and financial resources. Currently, we
have a limited number of employees. We will need to continually
improve existing procedures and controls as well as implement
new transaction processing, operational and financial systems,
procedures and controls to expand, train and manage our employee
base. Failure to manage growth effectively could have a damaging
effect on our business, results of operations and financial
condition.
DEPENDENCE
ON DRIVERS SUBJECTS US TO WORKFORCE INTERUPTIONS BEYOND OUR
CONTROL
Our driver force is primarily made up of independent contract
drivers, with only a handful of company drivers in our Express-1
operations and approximately 25 company drivers in our
Evansville location. At times we have experienced substantial
difficulty in attracting and retaining sufficient numbers of
qualified drivers. In addition, due in part to current economic
conditions, including the higher cost of fuel, insurance, and
equipment, the available pool of independent contract drivers
has been declining. This decline is especially apparent within
the fleet of straight trucks, which serve many of the critical
needs of the expedite industry. Because of the shortage of
qualified drivers, the availability of alternative jobs due to
current economic conditions, and intense recruiting competition
from other trucking companies, we expect to continue to face
difficulty increasing the number of drivers, who are our
principal source of planned fleet expansion and resulting
growth. In addition, our industry as a whole suffers from high
rates of driver turnover, which requires us to continually
recruit a substantial number of drivers in order to maintain our
existing fleet. If we are unable to continue to attract a
sufficient number of drivers, we could be required to adjust our
compensation packages or operate with fewer pieces of equipment
and face difficulty meeting shipper demands, all of which would
adversely affect our growth and profitability. In addition, the
compensation we offer our driver force is subject to market
forces, and we may find it necessary to continue to increase
their compensation in future periods. Any increase in our
operating costs could adversely affect our growth and
profitability.
DEPENDENCE
ON KEY MANAGEMENT; LOSS OF KEY MANAGEMENT COULD HAVE A MATERIAL
ADVERSE EFFECT ON OPERATIONS
We believe that the attraction and retention of qualified
personnel is critical to our success. If we lose key personnel
or are unable to recruit qualified personnel, the ability to
manage the
day-to-day
aspects of the business will be weakened. Our operations and
prospects depend in large part on the performance of the senior
management team. The loss of the services of one or more members
of the senior management team could have a materially adverse
effect on the business, financial condition and results of
operations. Because the management team has extensive experience
within the transportation industry, it would be difficult to
replace them without adversely effecting our business
operations. In addition to their unique experience, our
management team has fostered key relationships with our
customers and suppliers. These relationships are especially
important to our Company and the loss of these relationships
could have a materially adverse effect on our profitability.
INSURANCE
AND CLAIMS EXPENSE MAY NEGATIVELY IMPACT OUR RESULTS OF
OPERATIONS
Our future insurance and claims expenses may exceed historical
levels, which could reduce our earnings. We maintain general
liability, auto liability, cargo, physical damage, trailer
interchange, inland marine, contents, workers
compensation, excess auto, general liability and directors
and officers insurance policies for certain types
12
of risks. Some of these policies are written with deductibles
currently up to $25,000 per occurrence. We reserve for
anticipated losses and expenses and regularly evaluate and
adjust our claims reserves to reflect actual experience.
However, ultimate results may differ from our estimates, which
could result in losses above reserved amounts. Because of our
deductibles, we have significant exposure to fluctuations in the
number and severity of claims. Our operating results could be
adversely affected if we experience an increase in the frequency
and severity of claims for which we maintain higher deductible
policies, accruals of significant amounts within a given period,
or claims proving to be more severe than originally assessed.
We maintain health insurance policies for our employees that
have historically provided first-dollar coverage. Going forward,
we plan to self-insure our health claims and have those claims
administered by a third-party. We plan to purchase stop-loss
coverage to limit our exposure on any one claim and aggregate
coverage to limit the total claims expense within any one year.
There can be no assurance that the levels of specific stop-loss
coverage purchased on a claim-by-claim basis or that the
specific aggregate loss coverage purchased, will provide a
manageable means to control our health costs going forward.
We maintain coverage with insurance carriers that we believe are
financially sound. Although we believe our aggregate insurance
limits are sufficient to cover reasonably expected claims, it is
possible that one or more claims could exceed those limits.
Insurance carriers recently have been raising premiums for many
businesses, including transportation companies. As a result, our
insurance and claims expense could increase, or we could find it
necessary to raise our deductibles or decrease our aggregate
coverage limits when our policies are renewed or replaced. Our
operating results and financial condition may be adversely
affected if these expenses increase, if we experience a claim in
excess of our coverage limits, or if we experience a claim for
which we do not have coverage.
FLUCTUATIONS
IN THE PRICE OR AVAILABILITY OF FUEL MAY CHANGE OUR OPERATIONS
STRUCTURE AND RESULTING PROFITABILITY
We require large amounts of fuel to operate our fleet, and fuel
is one of our contractors largest operating expenses. Fuel
prices fluctuate greatly, and prices and availability of all
petroleum products are subject to economic, political, and other
market factors beyond our control. Most of our customer
contracts contain fuel surcharge provisions to mitigate the
effects of price increases over base amounts set in the
contract. Significant changes in the price or availability of
fuel in future periods or significant changes in our ability to
mitigate fuel price increases through the use of fuel
surcharges, could materially adversely impact our operations,
fleet capacity and ability to generate both revenues and profits.
NEED
FOR SUBSTANTIAL, ADDITIONAL FINANCING MAY NOT BE AVAILABLE, IF
NEEDED, AND OUR RESULTS COULD BE NEGATIVELY IMPACTED
There is no guarantee that we will be able to obtain financing
if required to expand our business or that the present funding
sources will continue to extend terms under which we can operate
efficiently. If we are unable to secure financing under
favorable terms, our Company may be negatively affected. There
is no assurance that we will continue to be able to maintain
financing on acceptable terms.
VOLATILITY
OF THE MARKET PRICE OF THE COMPANYS STOCK CAN IMPACT OUR
ABILITY TO RAISE ADDITIONAL CAPITAL, IF NEEDED, AND IMPACTS OUR
COMPENSATION EXPENSE
The market price of our common stock may be volatile, which
could cause the value of your investment to decline. Any of the
following factors could affect the market price of our common
stock:
|
|
|
|
|
Changes in earnings estimates and outlook by financial analysts;
|
|
|
|
Our failure to meet financial analysts and investors
performance expectations;
|
|
|
|
Changes in market valuations of other transportation and
logistics companies;
|
|
|
|
|
|
General market and economic conditions; or
|
|
|
|
Lower daily trading volume associated with a less followed
stock, and the resulting impact on a stocks liquidity.
|
13
In addition, many of the risks described elsewhere in this
section could adversely affect the stock price. The stock
markets have experienced price and volume volatility that have
affected many companies stock prices. Stock prices for
many companies have experienced wide fluctuations that have
often been unrelated to the operating performance of those
companies. These types of fluctuations may affect the market
price of our common stock.
As a component of the calculations prescribed for use in the
calculation of compensation expense to be recorded in Financial
Accounting Standard Statements Number 123R (SFAS 123R),
volatility within the price of our common stock can impact the
amount of compensation expense recorded within our financial
statements. We adopted SFAS 123R for periods beginning
January 1, 2006 and accordingly recorded compensation
expense based in part upon the relative and historic volatility
of our Companys common stock in the statement of income
for periods beginning thereafter.
NO
DIVIDENDS ANTICIPATED; COULD UNFAVORABLY IMPACT THE VALUE OF OUR
STOCK TO INVESTORS
We have no immediate plans to pay dividends, and currently plan
to retain all future earnings and cash flows for use in the
development of our business and to enhance shareholder value
through growth and continued focus on increasing profitability.
Accordingly, we do not anticipate paying any cash dividends on
our Common Stock in the near future.
|
|
ITEM 1B.
|
UNRESOLVED
STAFF COMMENTS
|
None
Our executive office is located in a 20,000 square-foot
call-center located at 429 Post Road, Buchanan, Michigan 49107.
Adjacent, to this property, we operate a 3,000 square foot
recruiting and training center at 441 Post Road. The Buchanan
facilities are owned by our company.
Our Company continues to be obligated under a lease for one
closed location, at 9025 Boggy Creek Road, Orlando, Florida
32824, on which we have negotiated a
sub-lease
agreement. This lease was deemed impaired prior to
December 31, 2006 and at which time we recorded a liability
of $20,000 representing the difference between the amount we
anticipate realizing on the sublease and our lease obligations,
as of year-end 2006.
We currently serve our customers through three locations. Our
Buchanan facility serves as our primary administrative office
and call-center for our Express-1 operations. Our Swanton, Ohio
location (Toledo area) supports the Express-1 operations by
serving as a centrally located cross-dock facility for some of
our Midwest operations. Our Evansville location serves as the
primary cross-dock location as well as housing the
administrative offices for our Evansville dedicated service
operation. We believe the facilities are the correct size and
adequately provide for our immediate and foreseeable needs. In
the opinion of management, these properties are adequately
insured, in good condition and are suitable for our anticipated
future use. The addresses of said facilities are as follows:
|
|
|
|
|
429 and 441 Post Road, Buchanan, MI 49107 (Owned property)
|
|
|
|
1311 W. Airport Service Road, Swanton, OH 43558
(Leased property)
|
|
|
|
15000B Highway 41 North, Evansville, IN 47725 (Leased property)
|
|
|
ITEM 3.
|
LEGAL
PROCEEDINGS
|
Our Company is involved in various claims and legal actions
arising in the ordinary course of business. In the opinion of
our management, the ultimate disposition of these matters will
not have a materially adverse effect on our consolidated
financial position, results of operations or liquidity. We
maintain reserves for identified, material claims within our
financial statements. We cannot be assured that the ultimate
disposition of these claims will not be in excess of the
reserves established.
14
|
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITIES HOLDERS
|
None
PART II
|
|
ITEM 5.
|
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER
MATTERS, AND ISSUER PURCHASES OF EQUITY SECURITIES
|
The Companys common stock is traded on the American Stock
Exchange under the symbol XPO. The table below sets
forth the high and low closing sales prices for the
Companys common stock for the quarters included within
2006 and 2005 and for the first few months of 2007. Quotations
reflect inter-dealer prices, without retail
mark-up,
mark-down commission, and may not represent actual transactions.
|
|
|
|
|
|
|
|
|
|
|
High
|
|
|
Low
|
|
|
2005
|
|
|
|
|
|
|
|
|
1st quarter
|
|
|
1.44
|
|
|
|
1.02
|
|
2nd quarter
|
|
|
1.05
|
|
|
|
0.50
|
|
3rd quarter
|
|
|
0.80
|
|
|
|
0.48
|
|
4th quarter
|
|
|
0.89
|
|
|
|
0.59
|
|
2006
|
|
|
|
|
|
|
|
|
1st quarter
|
|
|
1.04
|
|
|
|
0.69
|
|
2nd quarter
|
|
|
1.23
|
|
|
|
0.91
|
|
3rd quarter
|
|
|
1.44
|
|
|
|
1.09
|
|
4th quarter
|
|
|
1.34
|
|
|
|
1.15
|
|
2007
|
|
|
|
|
|
|
|
|
1st quarter (through
March 13, 2007)
|
|
|
1.58
|
|
|
|
1.24
|
|
There are approximately 600 holders of record of the
Companys common stock. The Company has never paid cash
dividends on its common stock. The Company intends to keep
future earnings, if any, to finance the expansion of its
business, and accordingly the Company does not anticipate that
any cash dividends will be paid in the near future. The
Companys future payment of dividends will depend on its
earnings, capital requirements, expansion plans, financial
condition and other relevant factors.
15
Performance
Graph
The following graph is presented to compare the cumulative total
return for the Corporations Common Stock to the cumulative
total returns of the AMEX Composite Index, the Russell Micro Cap
Index and the NASDAQ Transportation Index for the period from
July 26, 2002 (the start of trading for the stock of our
Corporation), through the close of the market on
December 31, 2006, assuming an investment of $100 was made
in the Corporations Common Stock and in each index on
July 26, 2002, and that all dividends were reinvested.
COMPARISON
OF 53 MONTH CUMULATIVE TOTAL RETURN*
Among
Express-1 Expedited Solutions, Inc, The Amex Composite Index,
The Russell MicroCap Index And The Nasdaq Transportation Index
* $100 invested on 7/26/02 in stock or on 6/30/02 in
index-including reinvestment of dividends.
Fiscal year ending December 31.
EQUITY
COMPENSATION PLAN INFORMATION
The following table sets forth information, as of
December 31, 2006, with respect to the Companys stock
option plan under which common stock is authorized for issuance,
as well as other compensatory options granted outside of the
Companys stock option plan.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c)
|
|
|
|
|
|
|
|
|
|
Number of Securities
|
|
|
|
|
|
|
(b)
|
|
|
Remaining Available for
|
|
|
|
(a)
|
|
|
Weighted-Average
|
|
|
Future Issuance under
|
|
|
|
Number of Securities to
|
|
|
Exercise Price of
|
|
|
Equity Compensation
|
|
|
|
be Issued upon Exercise
|
|
|
Outstanding
|
|
|
Plan (Excluding
|
|
|
|
of Outstanding Options,
|
|
|
Options, Warrants
|
|
|
Securities Reflected in
|
|
Plan Category
|
|
Warrants and Rights
|
|
|
and Rights
|
|
|
Column (a))
|
|
|
Equity compensation plans approved
by security holders
|
|
|
5,364,000
|
|
|
$
|
1.48
|
|
|
|
3,594,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
|
ITEM 6.
|
SELECTED
FINANCIAL DATA
|
The selected consolidated financial data presented below for,
and as of the end of, each of the years in the five-year period
ended December 31, 2006 is derived from our Consolidated
Financial Statements. The Consolidated Financial Statements as
of December 31, 2006 and 2005, and for each of the years in
the three-year period ended December 31, 2006 and the
independent registered public accountants reports thereon,
are included in Item 8 of this
Form 10-K.
This data should be read in conjunction with the Consolidated
Financial Statements and Notes thereto included in Item 8
of this
Form 10-K.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
Consolidated Statements of
Earnings Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenue
|
|
$
|
42,191
|
|
|
$
|
39,848
|
|
|
$
|
42,481
|
|
|
$
|
14,688
|
|
|
$
|
9,995
|
|
Earnings (loss) before income taxes
|
|
$
|
2,776
|
|
|
$
|
(5,815
|
)
|
|
$
|
(5,159
|
)
|
|
$
|
177
|
|
|
$
|
374
|
|
Net earnings (loss)
|
|
$
|
3,904
|
|
|
$
|
(5,815
|
)
|
|
$
|
(3,238
|
)
|
|
$
|
377
|
|
|
$
|
374
|
|
Diluted earnings (loss) per share
|
|
$
|
0.15
|
|
|
$
|
(0.22
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
0.04
|
|
|
$
|
0.05
|
|
Consolidated Balance Sheet
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
79
|
|
|
$
|
386
|
|
|
$
|
854
|
|
|
$
|
2,029
|
|
|
$
|
3
|
|
Working capital
|
|
$
|
2,078
|
|
|
$
|
1,342
|
|
|
$
|
3,714
|
|
|
$
|
3,437
|
|
|
$
|
723
|
|
Total assets
|
|
$
|
21,609
|
|
|
$
|
18,454
|
|
|
$
|
25,065
|
|
|
$
|
12,982
|
|
|
$
|
3,593
|
|
Long-term obligations, less
current portion
|
|
$
|
1,401
|
|
|
$
|
2,787
|
|
|
$
|
575
|
|
|
$
|
802
|
|
|
$
|
1,189
|
|
17
|
|
ITEM 7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
This discussion is intended to further the readers
understanding of our Companys financial condition and
results of operations and should be read in conjunction with our
consolidated financial statements and related notes included
elsewhere herein. This discussion also contains forward-looking
statements. Our actual results could differ materially from
those anticipated in these forward-looking statements as a
result of the risks and uncertainties set forth elsewhere in
this Annual Report and in our other SEC filings. Readers are
cautioned not to place undue reliance on any forward-looking
statements, which speak only as of the date hereof. We are not a
party to any transactions that would be considered off
balance sheet pursuant to disclosure requirements under
ITEM 303(c).
CRITICAL
ACCOUNTING POLICIES
Principles
of Consolidation
The accompanying consolidated financial statements include the
accounts of Express-1 Expedited Solutions, Inc. and all of its
wholly-owned subsidiaries. All significant inter-company
balances and transactions have been eliminated in consolidation.
Our Company does not have any variable interest entities whose
financial results are not included in the consolidated financial
statements.
Use of
Estimates
We prepare our consolidated financial statements in conformity
with accounting principles generally accepted in the United
States of America. These principles require management to make
estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and
liabilities at the date of the consolidated financial statements
and the reported amounts of revenues and expenses during the
reporting period. Our management reviews these estimates,
including but not limited to, purchased transportation,
recoverability of long-lived assets, recoverability of prepaid
expenses, valuation of investments, valuation allowances for
deferred taxes, and allowance for doubtful accounts, on a
regular basis and makes adjustments based on historical
experiences and existing and expected future conditions. These
evaluations are performed and adjustments are made as
information is available. Our management believes that these
estimates are reasonable and have been discussed with our audit
committee; however, actual results could differ from these
estimates.
Concentration
of Risk
Financial instruments, which potentially subject us to
concentrations of credit risk, are cash and cash equivalents and
account receivables.
The majority of cash is maintained with a Michigan financial
institution. Deposits with this bank may exceed the amount of
insurance provided on such deposits. Generally, these deposits
may be redeemed upon demand, and, therefore, bear minimal risk.
Concentration of credit risk with respect to trade receivables
is limited due to our large number of customers and wide range
of industries and locations served. Two customers each
individually comprised more than ten percent of the
December 31, 2006 customer accounts receivable balance.
We receive a significant portion of our revenue from the
customers who operate within the U.S. domestic automotive
industry. Accordingly, our accounts receivable are comprised of
a large aggregate concentration of accounts from within this
industry. Recently, the U.S. automotive industry has been
in decline according to various media sources. In the event of
further financial erosion by any of the Big Three
domestic automotive manufacturers, the effect on our Company
could be materially adverse. Further, the weakening of any of
the domestic automotive manufacturers can have an adverse effect
on a significant portion of our customer base which is comprised
in large-part by manufacturers and suppliers for the automotive
industry.
We extend credit to various customers based on an evaluation of
the customers financial condition and their ability to pay
in accordance with our payment terms. We provide for estimated
losses on accounts receivable considering a number of factors,
including the overall aging of account receivables, customers
payment history and
18
the customers current ability to pay its obligation. Based
upon our managements review of accounts receivable and
other receivables, an allowance for doubtful accounts of
approximately $77,000 and $732,000 is considered necessary as of
December 31, 2006 and 2005, respectively. The reduction in
the reserve balance is related to the write-off of accounts
receivable associated with our Tampa based activities.
Previously, the entire amount of these receivables was reserved
as doubtful. Although we believe our account receivables are
recorded at their net realizable value, a decline in our
historical collection rate could have a materially adverse
effect on our operations and net income. We do not accrue
interest on past due receivables.
RESULTS
OF OPERATIONS
For financial reporting purposes, we recognize two business
segments which represent our two remaining operational
activities. Both of these operations are focused on the
expedited transportation market. One, Express-1, accepts general
expedite freight from a multitude of customers and industries.
The other, Evansville, operates under a dedicated expedite
services contract. Express-1, Inc. is a wholly owned subsidiary
of our Company and provides approximately 90% of our revenues by
volume. Within Express-1, we have two differing means of
generating revenues and associated expenses. We use a fleet of
vehicles of which approximately 98% are owned and operated by
independent contract drivers. We refer to this revenue source as
Express-1 Contractors. We also routinely broker loads to third
parties such as other expedited transportation carriers and
general truckload carriers. We refer to this revenue source as
Express-1 Brokerage. These two activities are integral to the
Express-1 operations and are managed by the same staff and
support team, therefore they can not be further detailed beyond
revenue, direct costs and gross margin. Evansville operates as a
division of our Company and provides approximately 10% of our
consolidated revenues by volume. We have eliminated numerous
operational activities and subsidiaries within our restructuring
and refer to those as Closed Locations throughout this report.
Additionally, we break out the costs associated with our
executive management team, board of directors, legal and other
costs of operating as a public company under the caption
Corporate Charges. For more background on the expedited
transportation market, our segments and our corporate focus,
please refer to Item 1 within this report and to the
footnotes accompanying the financial statements elsewhere in
this report.
We refer to the impact of fuel on our business throughout this
discussion and within the annual report. For purposes of these
references, we have only considered the impact of fuel surcharge
revenues, fuel surcharge payments to contractors and fuel costs
associated with our Express-1 contractor operations and
Evansville operations and have excluded those associated with
our Express-1 brokerage operations as well as those within our
closed operations. We feel that this approach most readily
conveys the impact of fuel on our business, its revenues and
costs. Fuel cost is not frequently negotiated separately within
our Express-1 brokerage operations, as is common within the
brokerage portion of the transportation industry. For that
reason, its impossible to accurately separate fuel
revenues and costs from other revenues and costs on a
load-by-load
basis, within our brokerage activities.
Year
ended December 31, 2006 compared to year ended
December 31, 2005
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1 contractor
|
|
$
|
29,921,000
|
|
|
$
|
23,951,000
|
|
|
$
|
5,970,000
|
|
|
|
24.9
|
%
|
Express-1 brokerage
|
|
|
7,405,000
|
|
|
|
6,716,000
|
|
|
|
689,000
|
|
|
|
10.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Express-1
|
|
|
37,326,000
|
|
|
|
30,667,000
|
|
|
|
6,659,000
|
|
|
|
21.7
|
%
|
Evansville
|
|
|
4,864,000
|
|
|
|
4,465,000
|
|
|
|
399,000
|
|
|
|
8.9
|
%
|
Closed locations
|
|
|
1,000
|
|
|
|
4,716,000
|
|
|
|
(4,715,000
|
)
|
|
|
(100.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
42,191,000
|
|
|
$
|
39,848,000
|
|
|
$
|
2,343,000
|
|
|
|
5.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenues increased 5.9% for the year ended
December 31, 2006, as compared to the year ended
December 31, 2005. The increase in revenue primarily
relates to the strong increase in revenue within our Express-1
business, and was mitigated by revenue recorded in the prior
year, from within operations closed in our restructuring
19
efforts. During 2005, we disposed of our Temple and Bullet
operations, as well as ceased activity at our unprofitable Tampa
brokerage. These closed locations accounted for
$4.72 million of our consolidated revenue during the year
ended December 31, 2005. Fuel surcharge revenue was
$3.17 million and $2.72 million for the years ended
December 31, 2006 and 2005, respectively. Fuel surcharges
are billed to our customers, based upon a spread above a
national index which is published weekly by the Department of
Energy.
Express-1 Revenues increased 21.7% during 2006 as
compared to 2005. Most of the increase in revenue was associated
with the contractor portion of our Express-1 operations, which
represents the freight hauled on our fleet of independent
contractor trucks. Express-1 was successful in increasing its
fleet size by approximately 23 percent within 2006, as
compared to 2005. With this added capacity, we successfully
leveraged our organic growth opportunities and expanded our
market share with existing customers as well as acquired new
customer accounts. In the second half of 2006, we experienced a
decline in the number of loads available to be brokered within
the truckload portion (class 8, semi-trucks) of our
brokerage operations, as a result of a weakening within the
overall U.S. freight economy and excess capacity within the
truckload market. Historically the opportunity to broker loads
on the full truckload side of the expedited market is cyclical,
and our strategy is to be positioned to take advantage of
brokerage opportunities when present, but to continue to focus
on building our fleet capacity which is core to our continued
growth. Fuel surcharge revenue was $2.64 million during
2006 as compared to $2.30 million in 2005, and is included
within our revenue figures.
Evansville Revenues increased 8.9% in the year ended
December 31, 2006 as compared the prior year. The revenue
increase within Evansville is primarily attributable to an
increase of $0.22 million in revenue from new customers
within this market. The primary contract customer in Evansville
experienced an increase of less than 2% in revenue for the
period. The ability to attract new accounts for service at the
facility and by the staff in Evansville has greatly contributed
to the overall profitability of the segment. Evansville recorded
$528,000 in fuel surcharges for the year ended December 31,
2006, as compared to $420,000 in fuel surcharges for the
year earlier.
Direct
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1 contractor
|
|
$
|
21,371,000
|
|
|
$
|
17,498,000
|
|
|
$
|
3,873,000
|
|
|
|
22.1
|
%
|
Express-1 brokerage
|
|
|
5,978,000
|
|
|
|
5,119,000
|
|
|
|
859,000
|
|
|
|
16.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Express-1
|
|
|
27,349,000
|
|
|
|
22,617,000
|
|
|
|
4,732,000
|
|
|
|
20.9
|
%
|
Evansville
|
|
|
3,958,000
|
|
|
|
4,010,000
|
|
|
|
(52,000
|
)
|
|
|
(1.3
|
)%
|
Closed locations
|
|
|
89,000
|
|
|
|
4,225,000
|
|
|
|
(4,136,000
|
)
|
|
|
(97.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total direct expenses
|
|
$
|
31,396,000
|
|
|
$
|
30,852,000
|
|
|
$
|
544,000
|
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Direct Expenses, which consist primarily of
payment for trucking services, independent contractors, fuel,
insurance, cross dock facilities, equipment costs and payroll
expenses increased by 1.8% for the year ended December 31,
2006, as compared to the year ended December 31, 2005. As a
percentage of revenues, operating expenses amounted to 74.4% of
related revenues for the year ended December 31, 2006, as
compared with 77.4% for the year ended December 31, 2005.
The decrease in operating expenses as a percentage of revenue
resulted primarily from the cessation of our unprofitable
businesses in conjunction with our restructuring plan during
2005. The impact of fuel costs and fuel surcharge payments to
contract drivers also played a part in the improvement in
operating expenses as a percentage of revenue during the year
ended December 31, 2006, versus the prior year. During
2006, fuel costs and fuel surcharge payments were
$3.47 million as compared to $3.25 million in 2005.
Exclusive of these fuel costs and payments, direct expenses
decreased as a percentage of revenue, during 2006.
Express-1 Direct Expenses increased by 20.9% during 2006,
as compared to the prior year. As a percentage of revenue,
direct expenses decreased by less than 1% during the year.
Direct expenses within our Express-1 operations are
predominantly variable costs and we anticipate the annual change
in direct expense to strongly correlate with changes in our
Express-1 revenue. Historically, a level of 75% or less for
direct expenses as a percentage of consolidated revenue has been
considered favorable within our Express-1 operations. Direct
expenses
20
represented 73.3% and 73.8% of revenues for Express-1 for the
years ended December 31, 2006 and 2005 respectively. Fuel
played a part in our direct expenses in 2006 as compared to
2005. Fuel costs and fuel surcharges passed to our contract
drivers represented approximately $2.52 million and
$2.47 million of direct expenses for 2006 and 2005
respectively.
Evansville Direct Expenses decreased by 1.3% for the year
ended December 31, 2006, as compared to the year ended
December 31, 2005. The decrease was due primarily to the
implementation of more stringent maintenance practices and
management policy on equipment utilized within the Evansville
operations. Coupled with this was a switch from the use of
outside contract carriers to provide shipment services to the
use of company owned or leased trucks. Evansville also enjoyed
more favorable margins on the new revenue streams developed
within the local market than that realized from its primary
customer contract. The addition of this new business and the
associated margin helped lower the direct expenses as a
percentage of revenue considerably, within the year.
Gross
Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1 contractor
|
|
$
|
8,550,000
|
|
|
$
|
6,453,000
|
|
|
$
|
2,097,000
|
|
|
|
32.5
|
%
|
Express-1 brokerage
|
|
|
1,427,000
|
|
|
|
1,597,000
|
|
|
|
(170,000
|
)
|
|
|
(10.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Express-1
|
|
|
9,977,000
|
|
|
|
8,050,000
|
|
|
|
1,927,000
|
|
|
|
23.9
|
%
|
Evansville
|
|
|
906,000
|
|
|
|
455,000
|
|
|
|
451,000
|
|
|
|
99.1
|
%
|
Closed locations
|
|
|
(88,000
|
)
|
|
|
491,000
|
|
|
|
(579,000
|
)
|
|
|
(117.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross margin
|
|
$
|
10,795,000
|
|
|
$
|
8,996,000
|
|
|
$
|
1,799,000
|
|
|
|
20.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Gross Margin increased by 20.0% and
represented approximately 25.6% of consolidated revenues for the
year ended December 31, 2006 as compared to 22.6% of
consolidated revenue for the year ended December 31, 2005.
The improvement was partially due to the closing of lower-margin
locations and operations in conjunction with our restructuring
efforts during 2005. Additionally, some changes in the
management philosophy and use of equipment within our Evansville
operations coupled with the addition of some new local accounts
greatly improved the margin derived from the Evansville
operations. Fuel costs and surcharges had the effect of lowering
the gross margin for the company. Exclusive of the impact of
fuel surcharges the gross margin as a percentage of consolidated
revenue was 71.6% and 74.4% for the years ended
December 31, 2006 and 2005, respectively.
Express-1 Gross Margin increased by 23.9% and represented
26.7% of revenue for the year ended December 31, 2006, as
compared to 26.2% of revenues for the prior year. The
improvement in gross margin as a percentage of revenue was
primarily due to decreases in fuel costs. Gross margin as a
percentage of revenue within the Express-1 brokerage operations
declined due to the weakness of the transportation market in the
second half of 2006, as compared to the year earlier. During
2005, the transportation market benefited from excess demand, as
a result of hurricanes Katrina and Rita. This demand in the
general transportation market created the opportunity for
greater margins and revenues on the brokerage activities within
Express-1. Brokerage activities are somewhat cyclical and
Express-1 is focused upon building its own fleet of contractors,
as a core growth strategy. During 2006, Express-1 successfully
increased its fleet of contractors by approximately 23 percent
over 2005 levels.
Evansville Gross Margin increased by 99.1% and
represented 18.6% of revenue for 2006, versus 10.2% for the
prior year. The increase in margin within Evansville was
principally due to a shift from the use of independent
contractor leased units to company owned or leased trucks within
the Evansville market, coupled with a reduction in maintenance
charges associated with a change in maintaining equipment.
Evansville also benefited greatly due to the introduction of
additional revenue streams and the stronger gross margin
associated with those revenues as compared to the margin
available from its primary contract customer. Fuel cost played a
part in the change in margin within Evansville.
21
Sales,
General and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1
|
|
$
|
5,998,000
|
|
|
$
|
5,999,000
|
|
|
$
|
(1,000
|
)
|
|
|
0.0
|
%
|
Evansville
|
|
|
676,000
|
|
|
|
598,000
|
|
|
|
78,000
|
|
|
|
13.0
|
%
|
Closed locations
|
|
|
(167,000
|
)
|
|
|
1,287,000
|
|
|
|
(1,454,000
|
)
|
|
|
(113.0
|
)%
|
Corporate
|
|
|
1,512,000
|
|
|
|
2,479,000
|
|
|
|
(967,000
|
)
|
|
|
(39.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal sales general and
administrative expenses
|
|
|
8,019,000
|
|
|
|
10,363,000
|
|
|
|
(2,344,000
|
)
|
|
|
(22.6
|
)%
|
Reorganization cost
|
|
|
|
|
|
|
4,448,000
|
|
|
|
(4,448,000
|
)
|
|
|
(100.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales general and
administrative expenses
|
|
$
|
8,019,000
|
|
|
$
|
14,811,000
|
|
|
$
|
(6,792,000
|
)
|
|
|
(45.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
For purposes of this schedule and our analysis, interest and
other charges have been included in the total SG&A figures.
For the years ended December 31, 2006 and 2005, interest
and other charges represented approximately $411,000 and
$187,000 of expenses, respectively.
|
Consolidated Sales, General and Administrative Expenses
(SG&A) decreased by 45.9% and represented 19.0% of
revenue during the year ended December 31, 2006, as
compared 37.2% of revenue for the year ended December 31,
2005. Of this decrease, $5.90 million was associated with
the operations closed in our restructuring activities and the
charges associated with restructuring. Within the remaining
expedited operations and corporate activities SG&A expenses
declined by 9.8% to $8.19 million during 2006, from
$9.08 million in 2005. Most of this decline can be
associated with the closing of the offices in Tampa Florida and
the relocation of those administrative functions to Buchanan,
Michigan. We anticipate achieving significant leverage going
forward in the areas of SG&A expense as the largest
component of these charges, wage expense, should increase at a
slower pace than that of our revenue. Beginning in 2007, we plan
to begin some investment in personnel and other opportunities,
that might lessen the operating leverage we achieve within the
SG&A expense category. These investments will be announced
as implemented.
Express-1 Selling, General and Administrative Expense at
$6.00 million was essentially flat in 2006 as compared to
2005. During this same period, Express-1 increased it revenue by
approximately 21.7%, which underscores the significant operating
leverage within this business segment. Principle components of
SG&A expense within Express-1 include wages and benefits,
business insurance, bad debts, depreciation, amortization,
general supplies and other administrative expenditures.
Express-1 successfully grew its revenue while holding its wage
and benefit expenses at $4.09 million during 2006, as
compared to $4.14 million for 2005. The ability of the
personnel to manage increases in revenue, while holding down
costs, underscores the commitment and strength of the employees
and operating model within this business segment. All employees
of Express-1 are included for participation in bonus plans,
employee stock ownership plans and other programs designed to
foster a positive committed workforce.
Evansville Selling, General and Administrative Expense
increased by 13% as a percentage of revenue during 2006, as
compared to 2005. Principle components of SG&A within
Evansville include wages and benefits, depreciation,
amortization, office expenses and general supplies. The increase
in SG&A was predominantly due to an increase in wages
associated with the Evansville personnel. We anticipate
Evansville SG&A expense to be relatively flat going forward,
based upon the likelihood that the growth rate in revenue will
also be relatively flat.
22
Net
Income (Loss) From Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1
|
|
$
|
3,979,000
|
|
|
$
|
2,051,000
|
|
|
$
|
1,928,000
|
|
|
|
94.0
|
%
|
Evansville
|
|
|
230,000
|
|
|
|
(143,000
|
)
|
|
|
373,000
|
|
|
|
(260.8
|
)%
|
Closed locations
|
|
|
79,000
|
|
|
|
(796,000
|
)
|
|
|
875,000
|
|
|
|
(109.9
|
)%
|
Corporate
|
|
|
(1,512,000
|
)
|
|
|
(2,479,000
|
)
|
|
|
967,000
|
|
|
|
(39.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal income from operations
|
|
|
2,776,000
|
|
|
|
(1,367,000
|
)
|
|
|
4,143,000
|
|
|
|
(303.1
|
)%
|
Reorganization cost
|
|
|
|
|
|
|
(4,448,000
|
)
|
|
|
4,448,000
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income (loss) from operations
|
|
$
|
2,776,000
|
|
|
$
|
(5,815,000
|
)
|
|
$
|
8,591,000
|
|
|
|
(147.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Income From Operations became positive
during 2006, as we completed the restructuring of our
organization and focused our company on our expedited
transportation services. The primary component of the change was
the elimination of approximately $5.24 million of charges
and expenses associated with our restructuring activity and
unprofitable business units. Coupled with this was a significant
reduction in Corporate expenses, where the total expense
decreased by $0.97 million to $1.51 million in 2006
from $2.48 million in 2005. Most of this reduction was
associated with a change in our executive management and the
associated relocation of our corporate offices from Tampa,
Florida to Buchanan, Michigan. These reductions, along with
improvements in margin within the Express-1 and Evansville
operations resulted in the improvement within our income from
operations.
Express-1 Income from Operations improved by 94.0% during
2006, as compared to 2005. The principle factors in this change
were the increase in revenues and continued strong margin,
coupled with the ability to hold SG&A expenses relatively
flat. The significance of operating leverage within Express-1
facilitated this increase in income from operations, and will
continue to be a principle factor in future fluctuations in
operating profits.
Evansville Income from Operations became positive during
2006 as compared to a loss from operations during 2005. The
principle factors contributing to this increase were the
increases in revenue from newly acquired non-contract accounts
and the stronger margin attributable to those, coupled with a
reduction in the costs of transportation expenses within the
contract portion of business. To a lesser extent the ability to
hold SG&A increases to a relatively small amount also
contributed to this shift in operating income. Going forward it
will be critical to the long-term success of the Evansville
operations to renew the contract providing services to our
primary customer at favorable rates. In the event this contract
is not awarded or is offered without an increase, it might not
be strategic to continue this operation.
Provision
for, Benefit from Income Tax
During the year ended December 31, 2006, we recorded a
benefit of $1.12 million for income taxes as opposed to no
provision for, nor benefit from, income taxes during 2005. Based
upon the fact that our consolidated operations had been
unprofitable, the likelihood of generating profits and utilizing
additional tax benefits against future earnings was determined
to be less than assured. Consequently, we did not record a tax
benefit associated with the pretax net loss of
$5.82 million during 2005. During 2006, based upon the
successful completion of the restructuring efforts and the
return of profitability to our remaining consolidated
operations, we reevaluated the valuation allowance associated
with the loss during 2005 and reduced the valuation allowance on
the tax asset by approximately $2.07 million. The
difference between the $2.07 million valuation allowance
adjustment and the $1.12 million tax benefit recorded is
due to a provision for income taxes on 2006 earnings of
approximately $0.95 million. For further discussion on our
tax valuation allowance and the impact of this upon our net
earnings, please refer to footnote number 13 accompanying the
financial statements elsewhere within this report.
Net
Income (Loss)
Net Income became positive during the year ended
December 31, 2006 as compared to a net loss during the year
ended December 31, 2005. For the year we earned
$3.90 million as compared to a net loss of
$5.82 million during 2005.
23
Earnings
Per Share
Basic Earnings Per Share was $0.15 for the year ended
December 31, 2006 as compared to a loss of $0.22 per
share for the year ended December 31, 2005. For the year
ended December 31, 2006, basic average shares outstanding
were 26,297,120, as compared to 26,523,650 for the year ended
December 31, 2005.
Diluted Earnings Per Share was $0.15 for the year ended
December 31, 2006, as compared to a loss of $0.22 per
share for the year ended December 31, 2005. For purposes of
calculating earnings per share, for the year ended
December 21, 2006, diluted average shares outstanding were
26,641,012, as compared to 26,523,650 for the year ended
December 31, 2005. For purposes of these calculations,
diluted shares outstanding were the same as basic shares
outstanding during 2005, due to the loss in 2005.
Year
ended December 31, 2005 compared to year ended
December 31, 2004
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1 contractor
|
|
$
|
23,951,000
|
|
|
$
|
9,079,000
|
|
|
$
|
14,872,000
|
|
|
|
163.8
|
%
|
Express-1 brokerage
|
|
|
6,716,000
|
|
|
|
5,357,000
|
|
|
|
1,359,000
|
|
|
|
25.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Express-1
|
|
|
30,667,000
|
|
|
|
14,436,000
|
|
|
|
16,231,000
|
|
|
|
112.4
|
%
|
Evansville
|
|
|
4,465,000
|
|
|
|
4,639,000
|
|
|
|
(174,000
|
)
|
|
|
(3.8
|
)%
|
Closed locations
|
|
|
4,716,000
|
|
|
|
23,406,000
|
|
|
|
(18,690,000
|
)
|
|
|
(79.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
39,848,000
|
|
|
$
|
42,481,000
|
|
|
$
|
(2,633,000
|
)
|
|
|
(6.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenues decreased 6.2% for the year ended
December 31, 2005, as compared to the year ended
December 31, 2004. The decrease in revenue primarily
relates to the cessation of unprofitable operations in
conjunction with our restructuring plan. During 2005, we
disposed of our Temple and Bullet operations, as well as ceased
activity at our unprofitable Tampa brokerage. These closed
locations accounted for $4.72 million of our consolidated
revenue during the year ended December 31, 2005. Mitigating
this decrease was an increase in revenue from the Express-1
operations, which were acquired in August 2004. Consequently
only five months are represented within the 2004 consolidated
financial statements. Fuel surcharge revenue and expense played
a part in the changes between 2005 and 2004. However, we cannot
separately quantify the impact of fuel surcharges upon our
results of operations for these two periods, since fuel
surcharge revenue and expenses were not separately recorded by
previous management. In general, in periods of changing fuel
prices, our fuel surcharge revenue and fuel expenses, to include
fuel surcharges passed through to our fleet of independent
contractors, both change by similar amounts.
Express-1 Revenues increased by 112.4% in 2005 as
compared to 2004. Express-1 was acquired in 2004, with a
transaction effective date of August 1, 2004. Consequently,
the revenue reflected within our consolidated results of
operations during 2004, represented only five months of business
activity for this segment. During 2005, Express-1 successfully
increased its fleet capacity by 21% as compared to the
prior year. Approximately, $14.87 million of the total
increase in revenue was a result of increases in revenue
associated with Express-1s fleet of independent contract
drivers. In the second half of 2005, benefiting from a strong
freight environment, Express-1 experienced a sharp increase in
the number of loads available to be brokered within the
truckload brokerage portion of its operations. This resulted
from the strength in the U.S. economy and the related
impact upon transportation capacity and was further the result
of demand created in the aftermath of hurricanes Katrina and
Rita.
Evansville Revenues decreased by 3.8% in the year ended
December 31, 2005 as compared to the prior year. The
revenue decrease within Evansville was primarily attributable to
a decrease in the number of dedicated lanes serviced to our
primary contract customer for this market.
24
Direct
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1 contractor
|
|
$
|
17,498,000
|
|
|
$
|
6,243,000
|
|
|
$
|
11,255,000
|
|
|
|
180.3
|
%
|
Express-1 brokerage
|
|
|
5,119,000
|
|
|
|
4,314,000
|
|
|
|
805,000
|
|
|
|
18.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Express-1
|
|
|
22,617,000
|
|
|
|
10,557,000
|
|
|
|
12,060,000
|
|
|
|
114.2
|
%
|
Evansville
|
|
|
4,010,000
|
|
|
|
4,403,000
|
|
|
|
(393,000
|
)
|
|
|
(8.9
|
)%
|
Closed locations
|
|
|
4,225,000
|
|
|
|
19,360,000
|
|
|
|
(15,135,000
|
)
|
|
|
(78.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total direct expenses
|
|
$
|
30,852,000
|
|
|
$
|
34,320,000
|
|
|
$
|
(3,468,000
|
)
|
|
|
(10.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Direct Expenses decreased by 10.1% for the
year ended December 31, 2005, as compared to the prior
year. As a percentage of revenues, operating expenses amounted
to approximately 77.4% of related revenues for the year ended
December 31, 2005, as compared with approximately 80.8% for
the year ended December 31, 2004. The decrease in operating
expenses as a percentage of revenue resulted primarily from the
cessation of our unprofitable businesses in conjunction with our
restructuring plan. The impact of fuel costs and fuel surcharge
payments to contract drivers also played a part in the decline
in operating expenses as a percentage of revenue during the year
ended December 31, 2005, versus the prior year.
Express-1 Direct Expenses increased by 114.2% during
2005, as compared to the prior year. As a percentage of revenue,
direct expenses increased by less than 1% during the year.
Direct expenses represented 73.8% and 73.1% of revenues at
Express-1 for the years ended December 31, 2005 and 2004,
respectively. The correlation between changes in our revenues
and our direct expenses underscores our variable cost model.
Fuel played a part in our direct expenses in 2005 as compared to
2004.
Evansville Direct Expenses decreased by 8.9% for the year
ended December 31, 2005, as compared to the year ended
December 31, 2004. The decrease was due primarily to the
implementation of more stringent maintenance practices and
management policy on equipment utilized within the Evansville
operations, coupled with a switch from the use of outside
contract carriers to provide shipment services to the use of
company owned or leased trucks. Fuel costs impacted direct
expenses during the period.
Gross
Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1 contractor
|
|
$
|
6,453,000
|
|
|
$
|
2,836,000
|
|
|
$
|
3,617,000
|
|
|
|
127.5
|
%
|
Express-1 brokerage
|
|
|
1,597,000
|
|
|
|
1,043,000
|
|
|
|
554,000
|
|
|
|
53.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Express-1
|
|
|
8,050,000
|
|
|
|
3,879,000
|
|
|
|
4,171,000
|
|
|
|
107.5
|
%
|
Evansville
|
|
|
455,000
|
|
|
|
236,000
|
|
|
|
219,000
|
|
|
|
92.8
|
%
|
Closed locations
|
|
|
491,000
|
|
|
|
4,046,000
|
|
|
|
(3,555,000
|
)
|
|
|
(87.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross margin
|
|
$
|
8,996,000
|
|
|
$
|
8,161,000
|
|
|
$
|
835,000
|
|
|
|
10.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Gross Margin increased by $0.84 million
to 22.6% of consolidated revenues for the year ended
December 31, 2005 as compared to 19.2% of consolidated
revenue for the year ended December 31, 2004. The
improvement was partially due to the closing of lower margin
locations and profits within our restructuring efforts that were
completed in 2005. Additionally, the full-year impact of the
Express-1 operations upon the consolidated results helped
improve margins as a percentage of revenue.
Express-1 Gross Margin increased by 107.5% and
represented 26.2% of revenue for the year ended
December 31, 2005, as compared to 19.2% of revenues for the
prior year. As a percentage of revenue, gross margin decreased
by less than 1 percentage point. Gross margin improved
within the Express-1 Brokerage operations due to the strength of
the market for general capacity expedites. During 2005, the
transportation market benefited from excess demand as a result
of hurricanes Katrina and Rita. This demand in the general
transportation
25
market created the opportunity for greater margins and revenues
on the brokerage activities within Express-1. Margin within the
Express-1 contractor fleet decreased by 4.3 percentage
points. During 2005, Express-1 successfully increased its fleet
of contractors by 21 percent over 2004 levels.
Evansville Gross Margin increased by 92.8% and
represented 10.2% of revenues during 2005, as compared to 5.1%
of revenues in 2004. The increase in margin within Evansville
was principally due to a shift from the use of independent
contractor leased units to company owned or leased trucks within
the Evansville market, coupled with a reduction in maintenance
charges associated with a change in focus for maintaining the
equipment.
Sales,
General and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1
|
|
$
|
5,999,000
|
|
|
$
|
2,248,000
|
|
|
$
|
3,751,000
|
|
|
|
166.9
|
%
|
Evansville
|
|
|
598,000
|
|
|
|
788,000
|
|
|
|
(190,000
|
)
|
|
|
(24.1
|
)%
|
Closed locations
|
|
|
1,287,000
|
|
|
|
5,596,000
|
|
|
|
(4,309,000
|
)
|
|
|
(77.0
|
)%
|
Corporate
|
|
|
2,479,000
|
|
|
|
2,120,000
|
|
|
|
359,000
|
|
|
|
16.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal sales general and
administrative expenses
|
|
|
10,363,000
|
|
|
|
10,752,000
|
|
|
|
(389,000
|
)
|
|
|
(3.6
|
)%
|
Reorganization cost
|
|
|
4,448,000
|
|
|
|
2,568,000
|
|
|
|
1,880,000
|
|
|
|
73.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales general and
administrative expenses
|
|
$
|
14,811,000
|
|
|
$
|
13,320,000
|
|
|
$
|
1,491,000
|
|
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales, General and Administrative Expenses
(SG&A) increased by 11.2% during the year ended
December 31, 2005, as compared to the year ended
December 31, 2004. This increase was offset by a
$2.43 million reduction in SG&A expense associated with
the operations closed in our restructuring activities and the
charges associated with restructuring. Within the remaining
expedite operations and corporate activities, SG&A expenses
increased by 76.0% to $9.08 million during 2005, from
$5.16 million in 2004. Most of the increase is attributable
to the full-year impact of our Express-1 operations. As a
percentage of revenue, SG&A expenses increased to 37.2% of
revenue during 2005, versus 31.4% of revenue during 2004.
Express-1 Selling, General and Administrative Expense
increased by 166.9 % for the year ended December 31,
2005, as compared to the prior year. During this same period,
Express-1 increased its revenue by approximately 112.4%.
Comparisons of the Express-1 operations are difficult for this
period, as the 2004 results included within our consolidated
results represent only the last five months of 2004.
Historically, the last half of the year is the strongest within
the expedite market, with stronger rates, utilization and
margins during this period. Consequently, SG&A is typically
lower as a percentage of revenue during the second half of each
year. Certain SG&A components such as amortization of
intangibles related to the acquisition of Express-1 were only
partially included within the 2004 results. The Express-1 model
has historically allowed for a much slower rate of growth within
the SG&A areas, as the rate of growth for revenue.
Evansville Selling, General and Administrative Expense
decreased by 24.1% during 2005, as compared to 2004.
Principle components of SG&A within Evansville include wages
and benefits, depreciation, amortization, office expenses and
general supplies.
26
Net
Income (Loss) From Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Income from Operations
|
|
2005
|
|
|
2004
|
|
|
Change
|
|
|
% Change
|
|
|
Express-1
|
|
$
|
2,051,000
|
|
|
$
|
1,631,000
|
|
|
$
|
420,000
|
|
|
|
25.8
|
%
|
Evansville
|
|
|
(143,000
|
)
|
|
|
(552,000
|
)
|
|
|
409,000
|
|
|
|
(74.1
|
)%
|
Closed locations
|
|
|
(796,000
|
)
|
|
|
(1,550,000
|
)
|
|
|
754,000
|
|
|
|
(48.6
|
)%
|
Corporate
|
|
|
(2,479,000
|
)
|
|
|
(2,120,000
|
)
|
|
|
(359,000
|
)
|
|
|
16.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal income (loss) from
operations
|
|
|
(1,367,000
|
)
|
|
|
(2,591,000
|
)
|
|
|
1,224,000
|
|
|
|
(47.2
|
)%
|
Reorganization cost
|
|
|
(4,448,000
|
)
|
|
|
(2,568,000
|
)
|
|
|
(1,880,000
|
)
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income (loss) from operations
|
|
$
|
(5,815,000
|
)
|
|
$
|
(5,159,000
|
)
|
|
$
|
(656,000
|
)
|
|
|
12.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Loss From Operations increased by 12.7%
during the year ended December 31, 2005 as compared to the
year ended December 31, 2004. The increase in loss resulted
primarily due to the losses and charges associated with our
closed operations and restructuring charges. For 2005, the
losses and charges from our closed operations were
$5.24 million, as opposed to $4.12 million for 2004.
Also contributing to the increase in loss was an increase within
the corporate charges associated with operating duplicate
administrative locations and increased charges associated with
corporate executive management.
Express-1 Income from Operations improved by 25.8% during
2005, as compared to 2004. The principle factors in this
increase were the increase in revenues, continued strong
margins, and the ability to hold SG&A expenses relatively
flat. The significance of operating leverage within Express-1
facilitated this increase in income from operations, and will
continue to be a principle factor in future fluctuations in
operating profits.
Evansville Loss from Operations decreased during 2005 by
74.1% compared to 2004. The principle factors contributing to
this reduction in loss were the increases in revenue from newly
acquired non-contract accounts and the associated margin
attributable to those, coupled with a reduction in the costs of
transportation expenses within the contract portion of the
business, due to a shift to company provided trucks.
Provision
for, Benefit from Income Tax
During the year ended December 31, 2005, we did not record
a benefit for income taxes due to the magnitude of our
historical losses and the uncertainty surrounding the
completeness of our restructuring. During 2004, we recorded a
tax benefit of $1.92 million associated with our losses for
that period. For further discussion on our tax valuation
allowance and the impact of this upon our net earnings, please
refer to footnote number 13 accompanying the financial
statements elsewhere within this report.
Net
Loss
Net Loss increased in 2005, as compared to 2004, as we
experienced costs and charges associated with unprofitable
business units and restructuring charges associated with
refocusing our company solely upon its profitable expedited
operations. For 2005 we lost $5.82 million as compared to a
loss of $3.24 million during 2004.
Loss
Per Share
Basic Loss Per Share was $0.22 for the year ended
December 31, 2005 as compared to a loss of $0.14 per
share for the year ended December 31, 2004. For the year
ended December 31, 2005, basic average shares outstanding
were 26,523,650, as compared to 23,935,768 for the year ended
December 31, 2004.
Diluted Loss Per Share was the same as basic loss per
share for 2005 and 2004. For the purpose of calculating loss per
share, basic and diluted share counts were the same in 2005 and
2004, due to the losses recorded in each year.
Use of
GAAP and Non-GAAP Measures
In addition to results presented in accordance with generally
accepted accounting principles (GAAP), we have
included in this report EBITDA, with EBITDA being
defined as earnings before interest, taxes, depreciation
27
and amortization and excluding the cumulative effect of a change
in accounting principle, discontinued operations, and the impact
of restructuring and other charges. For each non-GAAP financial
measure, we have presented the most directly comparable GAAP
financial measure and reconciled the non-GAAP financial measure
with such comparable GAAP financial measure.
These non-GAAP financial measures provide useful information to
investors to assist in understanding the underlying operational
performance of our company. Specifically, EBITDA is a useful
measure of operating performance before the impact of investing
and financing transactions, making comparisons between
companies earnings power more meaningful and providing
consistent
period-over-period
comparisons of our Companys performance. In addition, we
use these non-GAAP financial measures internally to measure our
ongoing business performance and in reports to bankers to permit
monitoring of our ability to pay outstanding liabilities.
The table below reconciles EBITDA to Net Income, the most
readily comparable GAAP financial measurement for each of the
three-month periods ended December 31, 2006, 2005 and 2004,
as well as for the years ended on those same dates.
Express-1
Expedited Solutions, Inc.
EBITDA Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Net income (loss) as reported
|
|
$
|
1,594,000
|
|
|
$
|
597,000
|
|
|
$
|
(2,151,000
|
)
|
|
$
|
3,904,000
|
|
|
$
|
(5,815,000
|
)
|
|
$
|
(3,238,000
|
)
|
Income tax (benefit) provision
|
|
|
(1,128,000
|
)
|
|
|
|
|
|
|
(1,320,000
|
)
|
|
|
(1,128,000
|
)
|
|
|
|
|
|
|
(1,921,000
|
)
|
Interest expense
|
|
|
43,000
|
|
|
|
53,000
|
|
|
|
32,000
|
|
|
|
205,000
|
|
|
|
187,000
|
|
|
|
126,000
|
|
Depreciation and amortization
|
|
|
305,000
|
|
|
|
260,000
|
|
|
|
431,000
|
|
|
|
1,054,000
|
|
|
|
1,435,000
|
|
|
|
1,254,000
|
|
Restructuring and exit expenses
|
|
|
|
|
|
|
|
|
|
|
2,568,000
|
|
|
|
|
|
|
|
4,448,000
|
|
|
|
2,568,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
814,000
|
|
|
$
|
910,000
|
|
|
$
|
(440,000
|
)
|
|
$
|
4,035,000
|
|
|
$
|
255,000
|
|
|
$
|
(1,211,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIQUIDITY
AND CAPITAL RESOURCES
General
As of December 31, 2006, we had approximately $2,078,000 of
working capital and had cash and cash equivalents of
approximately $79,000, compared with approximately $1,342,000 of
working capital and cash and cash equivalents of approximately
$386,000 at December 31, 2005. The improvement in working
capital is a result of our return to profitability, due to our
focus on expedite operations.
During the year ended December 31, 2006, cash decreased by
approximately $307,000. During this same time we completed
payments related to previous acquisitions of approximately
$1,710,000, reduced indebtedness by approximately $1,428,000 and
reduced the balance owed by us to outside parties for accounts
payable and other accrued expenses. For 2006, we generated cash
from operations of $3,637,000 and used approximately $961,000 to
purchase capital assets and real estate to be used in our
business. We anticipate funding future revenue growth primarily
through operations and our line of credit.
Line
of Credit
To ensure that our Company has adequate near-term liquidity, our
wholly-owned operating subsidiary, Express-1, Inc. (Express-1)
entered into new agreements in November 2005 with a Michigan
banking corporation (the Bank), under which the Bank
extended an asset-based line of credit to Express-1 with
Express-1 Expedited Solutions, Inc. (Expedited Solutions) acting
as guarantor. Under the loan documents, Express-1 may draw down
under the line of credit the lesser of $6,000,000 or 80% of the
eligible accounts receivable of Express-1, plus
28
$912,000. The additional $912,000 is available based upon the
granting of a security interest in our Buchanan, Michigan
facilities. All obligations under the agreements are secured by
the accounts receivable of Express-1. As further security,
Expedited Solutions entered into agreements providing for a
guaranty of the obligations of Express-1 under the loan
documents. All advances under the agreement are subject to
interest at the rate of the Banks prime plus an applicable
margin that ranges from negative 0.50% to positive 0.25% based
upon the performance of our consolidated company in the
preceding quarter. Interest is payable monthly. The maturity
date of the loan is September 30, 2008. The line contains
various covenants pertaining to the maintenance of certain
financial ratios. As of December 31, 2006, we had available
borrowing capacity of approximately $3.7 million, and an
effective interest rate of 8.00%. We were in compliance with all
terms and conditions of the Bank agreement, as of
December 31, 2006.
We had outstanding standby letters of credit at
December 31, 2006 of $347,000, related to insurance
policies either continuing in force or recently canceled.
Amounts outstanding for letters of credit reduce the amount
available under our line of credit,
dollar-for-dollar.
Options
and Warrants
We may receive proceeds in the future from the exercise of
warrants and options outstanding as of December 31, 2006 in
accordance with the following schedule:
|
|
|
|
|
|
|
|
|
|
|
Approximate
|
|
|
|
|
|
|
Number of
|
|
|
Approximate
|
|
|
|
Shares
|
|
|
Proceeds
|
|
|
Options
|
|
|
5,364,000
|
|
|
$
|
7,935,000
|
|
Warrants
|
|
|
7,790,000
|
|
|
|
11,714,000
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
13,154,000
|
|
|
$
|
19,649,000
|
|
|
|
|
|
|
|
|
|
|
Our strategy is to continue to expand organically through our
Express-1 and Evansville operations. To complement this organic
growth, we plan to seek acquisitions, on occasion. Potential
acquisitions will be considered to the extent they complement
our focus on expedited operations and can become quickly
accretive to our earnings. Our ability to implement our growth
strategy will depend on a number of things, which may be beyond
our control and there can be no assurance we will be successful
in producing growth. Our ability to continue to grow may depend
somewhat on our ability to obtain adequate financing. We may not
be able to obtain financing on favorable terms.
Potential
Earn-Out Payments Under Acquisition Agreements
Set forth below is a table of the possible contingent
consideration that our Company may be required to pay over the
next two years if certain criteria related to entities that we
have acquired is obtained:
|
|
|
|
|
|
|
Possible
|
|
Year Ending December 31,
|
|
Payments*
|
|
|
2007
|
|
$
|
1,960,000
|
|
2008
|
|
$
|
2,210,000
|
|
|
|
|
|
|
Total
|
|
$
|
4,170,000
|
|
|
|
|
|
|
|
|
|
* |
|
Payments are listed in the year they will be paid and some
portions of the payments can be paid in cash or stock. |
As of December 31, 2006, we had accrued $1,960,000 related
to the above contingent consideration as the contractual
contingent criteria was achieved, during 2006. Subsequent to
December 31, 2006 and prior to the issuance of this report,
we satisfied the contractual acquisition earnout payment of
$1,960,000 for 2006, with cash available from working capital
and our line of credit facility.
We may have to secure additional sources of capital to fund some
portion of the contingent consideration payments as they become
due. This presents us with certain business risks relative to
the availability and pricing of future fund raising, as well as
the potential dilution to our stockholders if the fund raising
involves the sale of equity.
29
These contingent consideration amounts are tied directly to the
operational performance of Express-1, mitigating some of the
risks that might exist for contingent payments tied to other
performance indicators. We will examine the annual benchmarks
for each contingent consideration payment and will reserve any
potential funds due under these agreements at the end of each
period when the pro-rated annual benchmark is achieved for that
period.
NEW
ACCOUNTING PRONOUNCEMENTS
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting Standards (SFAS)
No. 123 (Revised 2004), Share-Based Payment
(SFAS 123R). SFAS 123R requires all share-based
payments to employees, including grants of employee stock
options, to be recognized as compensation expense in the
consolidated financial statements based on their fair values.
That expense will be recognized over the period during which an
employee is required to provide services in exchange for the
award, known as the requisite service period (usually the
vesting period). We adopted SFAS 123R beginning
January 1, 2006 using the Modified Prospective Application
Method. Under this method, SFAS 123R applies to new awards
and to awards modified, repurchased or cancelled after the
effective date. Prior to the adoption of SFAS 123R we
accounted for stock option grants using the intrinsic value
method prescribed in APB Opinion No. 25, Accounting
for Stock Issued to Employees, and accordingly, recognized
no compensation expense for stock option grants.
Compensation cost is also recognized for the unvested portion of
awards granted prior to adoption. Prior periods were not
restated to reflect the impact of adopting the new standard, and
there is no cumulative effect.
As a result of adopting SFAS 123R, compensation cost of
$110,000 has been charged against income for the year ended
December 31, 2006. The associated income tax benefit
recognized in the income statement related to this adoption was
$41,400 for the year ended December 31, 2006. There was no
impact on cash flows from operating or financing activities or
basic or diluted earnings per share.
The value of each grant under SFAS 123R is estimated at the
grant date using the Black-Scholes option model with the
following weighted average assumptions for options granted in
2006: historical dividend rates of 0%; risk-free rates between
4.0% and 5.0% for the periods within the contractual life of the
option is based on the U.S. Treasury yield curve in effect
at the time of the grant; expected terms of between 5 and
10 years which was calculated based upon the Companys
historical pattern of options granted period those options are
expected to be outstanding; and expected volatility of 18% to
35% which was calculated by review of the Companys
historical activity as well as comparable peer companies.
During 2006, there was no cash received from the exercise of
stock options.
In July 2006, the Financial Accounting Standards Board
(FASB) issued FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes
(FIN 48), which clarifies the accounting for
uncertainty in tax positions taken or expected to be taken in a
tax return. FIN 48 sets forth a threshold for financial
statement recognition, measurement, and disclosure of tax
positions taken or expected to be taken on a tax return.
FIN 48 is effective for fiscal years beginning after
December 15, 2006 (January 1, 2007 for calendar year
companies), and is to be applied to all open tax years as of the
date of effectiveness. Management is currently evaluating the
impact, if any, of applying the various provisions of
FIN 48.
In September 2006, FASB issued Statement of Financial Accounting
Standards No. 157 (SFAS 157).
SFAS 157, Fair Value Measurement, which defines
fair value, establishes a framework for measuring fair value in
generally accepted accounting principles, clarifies the
definition of fair value within that framework, and expands
disclosures about the use of fair value measurements.
SFAS 157 is intended to increase consistency and
comparability among fair value estimates in financial reporting.
SFAS 157 is effective for fiscal years beginning after
November 15, 2007. Management is currently evaluating the
impact, if any, of applying the various provisions of
SFAS 157.
30
|
|
ITEM 7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
We are exposed to market risk related to changes in interest
rates on our bank line of credit which may adversely affect our
results of operations and financial condition. We are also
exposed to market risk changes in commodity prices.
Under Financial Accounting Reporting Release Number 48 and SEC
rules and regulations, we are required to disclose information
concerning market risk with respect to foreign exchange rates,
interest rates, and commodity prices. We have elected to make
such disclosures, to the extent applicable, using a sensitivity
analysis approach, based on hypothetical changes in interest
rates and commodity prices.
We do not currently use derivative financial instruments for
risk management purposes and do not use them for either
speculation or trading. Because our operations are confined to
the United States or are denominated in U.S. currency, we
are not currently subject to foreign currency risk.
Interest
Rate Risk
We are subject to interest rate risk to the extent we borrow
against our line of credit or incur debt. We attempt to manage
our interest rate risk by managing the amount of debt we carry.
In the opinion of management, an increase in short-term interest
rates could have a materially adverse effect on our financial
condition only if in the future we incur substantial
indebtedness and the interest rate increases are not offset by
freight rate increases or other items. Management does not
foresee or expect in the near future any significant changes in
our exposure to interest rate fluctuations or in how that
exposure is managed by us.
Commodity
Price Risk
We are also subject to commodity price risk with respect to
purchases of fuel. Historically, we have sought to recover a
portion of our short-term fuel price increases from customers
through fuel surcharges. Fuel surcharges that can be collected
do not always fully offset an increase in the cost of diesel
fuel. Based upon the variable cost structure within our primary
business unit, Express-1, we pass effectively all the fuel
surcharge revenue we receive to our independent contract drivers
in the form of fuel surcharge payments. The balance between the
amount of fuel surcharges we recover from our customers and the
payments we make to our fleet of independent contractors,
protects us from much of the commodity price risk associated
with fuel costs within the transportation industry.
31
CONTENTS
|
|
|
|
|
Report of Independent Registered
Public Accounting Firm
|
|
|
33
|
|
Financial Statements:
|
|
|
|
|
|
|
|
34
|
|
|
|
|
35
|
|
|
|
|
36
|
|
|
|
|
37
|
|
|
|
|
38
|
|
32
|
|
ITEM 8.
|
FINANCIAL
STATEMENTS
|
Consolidated
Financial Statements
Express-1 Expedited Solutions, Inc.
Years Ended December 31, 2006, 2005 and 2004
Report of
Independent Registered Public Accounting Firm
Board of Directors
Express-1 Expedited Solutions, Inc.
Tampa, Florida
We have audited the accompanying consolidated balance sheets of
Express-1 Expedited Solutions, Inc. as of December 31, 2006
and 2005 and the related consolidated statements of operations,
changes in stockholders equity, and cash flows for the
three-years ended December 31, 2006. These consolidated
financial statements are the responsibility of the management of
Express-1 Expedited Solutions, Inc. Our responsibility is to
express an opinion on these financial statements based on our
audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The company is not required to
have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audit included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the
consolidated financial position of Express-1 Expedited
Solutions, Inc. as of December 31, 2006 and
December 31, 2005 and the results of its operations and its
cash flows for each of the three years ended December 31,
2006 in conformity with accounting principles generally accepted
in the United States of America.
/s/ Pender
Newkirk & Company LLP
Pender Newkirk & Company LLP
Certified Public Accountants
Tampa, Florida
March 25, 2007
33
Express-1
Expedited Solutions, Inc.
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
ASSETS
|
Cash and cash equivalents
|
|
$
|
79,000
|
|
|
$
|
386,000
|
|
Accounts receivable, net of
allowance of $77,000 and $732,000 for 2006 and 2005, respectively
|
|
|
5,354,000
|
|
|
|
4,434,000
|
|
Prepaid expenses
|
|
|
265,000
|
|
|
|
326,000
|
|
Deferred tax asset, current
|
|
|
1,069,000
|
|
|
|
500,000
|
|
Other current assets
|
|
|
181,000
|
|
|
|
77,000
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
6,948,000
|
|
|
|
5,723,000
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of
accumulated depreciation
|
|
|
2,488,000
|
|
|
|
2,229,000
|
|
Goodwill
|
|
|
5,527,000
|
|
|
|
3,567,000
|
|
Identifiable intangible assets
|
|
|
4,225,000
|
|
|
|
4,629,000
|
|
Loans and advances
|
|
|
143,000
|
|
|
|
439,000
|
|
Deferred tax asset, long-term
|
|
|
2,069,000
|
|
|
|
1,504,000
|
|
Other long term assets
|
|
|
209,000
|
|
|
|
363,000
|
|
|
|
|
|
|
|
|
|
|
Total long term
assets
|
|
|
14,661,000
|
|
|
|
12,731,000
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
21,609,000
|
|
|
$
|
18,454,000
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES &
STOCKHOLDERS EQUITY
|
Accounts payable
|
|
$
|
1,034,000
|
|
|
$
|
924,000
|
|
Accrued salaries and wages
|
|
|
724,000
|
|
|
|
397,000
|
|
Accrued acquisition earnouts
|
|
|
1,960,000
|
|
|
|
1,710,000
|
|
Accrued expenses
|
|
|
740,000
|
|
|
|
1,011,000
|
|
Line of credit, current
|
|
|
|
|
|
|
|
|
Current maturities of long-term
debt
|
|
|
117,000
|
|
|
|
242,000
|
|
Other current liabilities
|
|
|
295,000
|
|
|
|
97,000
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
4,870,000
|
|
|
|
4,381,000
|
|
|
|
|
|
|
|
|
|
|
Line of credit, long-term
|
|
|
1,159,000
|
|
|
|
1,764,000
|
|
Notes payable and capital leases,
less current maturities
|
|
|
127,000
|
|
|
|
824,000
|
|
Other long-term liabilities
|
|
|
115,000
|
|
|
|
199,000
|
|
|
|
|
|
|
|
|
|
|
Total long-term
liabilities
|
|
|
1,401,000
|
|
|
|
2,787,000
|
|
|
|
|
|
|
|
|
|
|
Stockholders
equity
|
|
|
|
|
|
|
|
|
Preferred Stock, $.001 par
value; 10,000,000 shares no shares issued or outstanding
|
|
|
|
|
|
|
|
|
Common Stock, $.001 par
value; 100,000,000 shares authorized; 26,516,037 and
26,465,034 shares issued, and 26,336,037 and 26,285,034
outstanding at December 31, 2006 and 2005, respectively
|
|
|
27,000
|
|
|
|
26,000
|
|
Additional paid-in capital
|
|
|
20,459,000
|
|
|
|
20,312,000
|
|
Accumulated deficit
|
|
|
(5,041,000
|
)
|
|
|
(8,945,000
|
)
|
Treasury stock, at cost,
180,000 shares
|
|
|
(107,000
|
)
|
|
|
(107,000
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders
equity
|
|
|
15,338,000
|
|
|
|
11,286,000
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
|
$
|
21,609,000
|
|
|
$
|
18,454,000
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the consolidated
financial statements.
34
Express-1
Expedited Solutions, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
42,191,000
|
|
|
$
|
39,848,000
|
|
|
$
|
42,481,000
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
31,396,000
|
|
|
|
30,852,000
|
|
|
|
34,320,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
10,795,000
|
|
|
|
8,996,000
|
|
|
|
8,161,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales, general and administrative
expense
|
|
|
7,608,000
|
|
|
|
10,176,000
|
|
|
|
10,714,000
|
|
Restructuring, exit and
consolidation expense
|
|
|
|
|
|
|
4,448,000
|
|
|
|
2,568,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales, general and
administrative expense
|
|
|
7,608,000
|
|
|
|
14,624,000
|
|
|
|
13,282,000
|
|
Other expense
|
|
|
206,000
|
|
|
|
|
|
|
|
(88,000
|
)
|
Interest expense
|
|
|
205,000
|
|
|
|
187,000
|
|
|
|
126,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
provision
|
|
|
2,776,000
|
|
|
|
(5,815,000
|
)
|
|
|
(5,159,000
|
)
|
Income tax (benefit) provision
|
|
|
(1,128,000
|
)
|
|
|
|
|
|
|
(1,921,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,904,000
|
|
|
$
|
(5,815,000
|
)
|
|
$
|
(3,238,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common
share
|
|
$
|
0.15
|
|
|
$
|
(0.22
|
)
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common
shares outstanding
|
|
|
26,297,120
|
|
|
|
26,523,650
|
|
|
|
23,935,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per common
share
|
|
$
|
0.15
|
|
|
$
|
(0.22
|
)
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common
shares outstanding
|
|
|
26,641,012
|
|
|
|
26,523,650
|
|
|
|
23,935,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the consolidated
financial statements.
35
Express-1
Expedited Solutions, Inc.
Consolidated
Statements of Changes in Stockholders Equity
For the Three Years Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Paid in
|
|
|
Earnings
|
|
|
Treasury Stock
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
(Deficit)
|
|
|
Shares
|
|
|
Amount
|
|
|
Total
|
|
|
Balance, January 1,
2004
|
|
|
773,896
|
|
|
$
|
774,000
|
|
|
|
17,087,840
|
|
|
$
|
17,000
|
|
|
$
|
7,427,000
|
|
|
$
|
108,000
|
|
|
|
|
|
|
|
|
|
|
$
|
8,326,000
|
|
Conversion of series A
preferred stock
|
|
|
(773,896
|
)
|
|
|
(774,000
|
)
|
|
|
763,923
|
|
|
|
1,000
|
|
|
|
773,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for
acquisitions
|
|
|
|
|
|
|
|
|
|
|
422,000
|
|
|
|
1,000
|
|
|
|
454,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
455,000
|
|
Issuance of warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
158,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
158,000
|
|
Issuance of common stock, net
|
|
|
|
|
|
|
|
|
|
|
8,453,271
|
|
|
|
8,000
|
|
|
|
11,593,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,601,000
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,238,000
|
)
|
|
|
|
|
|
|
|
|
|
|
(3,238,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31,
2004
|
|
|
|
|
|
$
|
|
|
|
|
26,727,034
|
|
|
$
|
27,000
|
|
|
$
|
20,405,000
|
|
|
$
|
(3,130,000
|
)
|
|
|
|
|
|
$
|
|
|
|
$
|
17,302,000
|
|
Retirement of stock for payment of
debt
|
|
|
|
|
|
|
|
|
|
|
(22,000
|
)
|
|
|
|
|
|
|
(29,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,000
|
)
|
Issuance of stock for consultant
services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,000
|
|
Issuance of ESOP shares
|
|
|
|
|
|
|
|
|
|
|
25,000
|
|
|
|
|
|
|
|
28,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,000
|
|
Retirement of stock from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temple purchase
|
|
|
|
|
|
|
|
|
|
|
(265,000
|
)
|
|
|
(1,000
|
)
|
|
|
(159,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(160,000
|
)
|
Purchase of Treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(180,000
|
)
|
|
|
(107,000
|
)
|
|
|
(107,000
|
)
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,815,000
|
)
|
|
|
|
|
|
|
|
|
|
|
(5,815,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31,
2005
|
|
|
|
|
|
|
|
|
|
|
26,465,034
|
|
|
$
|
26,000
|
|
|
$
|
20,312,000
|
|
|
$
|
(8,945,000
|
)
|
|
|
(180,000
|
)
|
|
$
|
(107,000
|
)
|
|
$
|
11,286,000
|
|
Issuance of stock for warrant
exercise
|
|
|
|
|
|
|
|
|
|
|
1,003
|
|
|
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
|
Stock option expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
110,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
110,000
|
|
Issuance of ESOP shares
|
|
|
|
|
|
|
|
|
|
|
50,000
|
|
|
|
1,000
|
|
|
|
36,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,000
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,904,000
|
|
|
|
|
|
|
|
|
|
|
|
3,904,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31,
2006
|
|
|
|
|
|
|
|
|
|
|
26,516,037
|
|
|
$
|
27,000
|
|
|
$
|
20,459,000
|
|
|
$
|
(5,041,000
|
)
|
|
|
(180,000
|
)
|
|
$
|
(107,000
|
)
|
|
$
|
15,338,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the consolidated
financial statements.
36
Express-1
Expedited Solutions, Inc.
Consolidated
Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,904,000
|
|
|
$
|
(5,815,000
|
)
|
|
$
|
(3,238,000
|
)
|
Adjustments to reconcile net income
(loss) to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions for allowance for
doubtful accounts
|
|
|
157,000
|
|
|
|
(339,000
|
)
|
|
|
308,000
|
|
Depreciation and amortization
|
|
|
1,054,000
|
|
|
|
1,435,000
|
|
|
|
1,254,000
|
|
Non-cash impairment of intangible
assets
|
|
|
23,000
|
|
|
|
3,958,000
|
|
|
|
737,000
|
|
Loss on retirement of note
receivable
|
|
|
90,000
|
|
|
|
32,000
|
|
|
|
|
|
Realized loss (gain) on market
value of trading stock
|
|
|
|
|
|
|
88,000
|
|
|
|
(88,000
|
)
|
Loss on disposal of equipment
|
|
|
66,000
|
|
|
|
12,000
|
|
|
|
|
|
Non-cash expenses related to
issuance of stock and warrants
|
|
|
110,000
|
|
|
|
103,000
|
|
|
|
28,000
|
|
Changes in:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts and other trade receivables
|
|
|
(1,078,000
|
)
|
|
|
3,118,000
|
|
|
|
(502,000
|
)
|
Other current assets
|
|
|
(674,000
|
)
|
|
|
(92,000
|
)
|
|
|
(1,368,000
|
)
|
Prepaid expenses and other assets
|
|
|
62,000
|
|
|
|
653,000
|
|
|
|
(26,000
|
)
|
Other receivables
|
|
|
56,000
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
(535,000
|
)
|
|
|
(62,000
|
)
|
|
|
(326,000
|
)
|
Accounts payable
|
|
|
110,000
|
|
|
|
(1,157,000
|
)
|
|
|
(78,000
|
)
|
Accrued expenses
|
|
|
(271,000
|
)
|
|
|
(309,000
|
)
|
|
|
63,000
|
|
Accrued salaries and wages
|
|
|
364,000
|
|
|
|
(247,000
|
)
|
|
|
189,000
|
|
Other liabilities
|
|
|
199,000
|
|
|
|
(33,000
|
)
|
|
|
13,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
(267,000
|
)
|
|
|
7,160,000
|
|
|
|
204,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in)
operating activities
|
|
|
3,637,000
|
|
|
|
1,345,000
|
|
|
|
(3,034,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of equipment
|
|
|
(961,000
|
)
|
|
|
(270,000
|
)
|
|
|
(1,087,000
|
)
|
Acquisition of business, net of
cash acquired
|
|
|
|
|
|
|
|
|
|
|
(7,745,000
|
)
|
Proceeds from the sale of assets
|
|
|
5,000
|
|
|
|
388,000
|
|
|
|
|
|
Payment on acquisition earn-outs
|
|
|
(1,710,000
|
)
|
|
|
(1,602,000
|
)
|
|
|
|
|
Proceeds (payments) from notes
receivable
|
|
|
150,000
|
|
|
|
170,000
|
|
|
|
(26,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provide by (used in)
investing activities
|
|
|
(2,516,000
|
)
|
|
|
(1,314,000
|
)
|
|
|
(8,858,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds (payments) from line of
credit, net
|
|
|
(1,252,000
|
)
|
|
|
581,000
|
|
|
|
777,000
|
|
Net obligations under factoring
arrangements
|
|
|
|
|
|
|
|
|
|
|
(1,033,000
|
)
|
Issuance of debt
|
|
|
10,000
|
|
|
|
|
|
|
|
566,000
|
|
Payments of debt
|
|
|
(186,000
|
)
|
|
|
(400,000
|
)
|
|
|
|
|
Issuance of credit to buyers of
Temple and Bullet
|
|
|
|
|
|
|
(413,000
|
)
|
|
|
(1,166,000
|
)
|
Proceeds (payments) from issuance
of equity, net
|
|
|
|
|
|
|
(160,000
|
)
|
|
|
11,573,000
|
|
Purchase of Treasury Stock
|
|
|
|
|
|
|
(107,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used by)
financing activities
|
|
|
(1,428,000
|
)
|
|
|
(499,000
|
)
|
|
|
10,717,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash
equivalents
|
|
|
(307,000
|
)
|
|
|
(468,000
|
)
|
|
|
(1,175,000
|
)
|
Cash and cash equivalents,
beginning of year
|
|
|
386,000
|
|
|
|
854,000
|
|
|
|
2,029,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end
of period
|
|
$
|
79,000
|
|
|
$
|
386,000
|
|
|
$
|
854,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash
flow information and non-cash financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for
interest
|
|
$
|
205,000
|
|
|
$
|
179,000
|
|
|
$
|
128,000
|
|
Cash paid during the year for
income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt used to finance purchase of
building
|
|
$
|
647,000
|
|
|
$
|
681,000
|
|
|
|
|
|
The company received approximately $140,000 and $138,000 of
non-cash consideration in 2005 related to the sales of Temple
and Bullet.
The accompanying notes are an integral part of the consolidated
financial statements.
37
Express-1
Expedited Solutions, Inc.
Years
ended December 31, 2006, 2005 and 2004
|
|
1.
|
Significant
Accounting Principles
|
Basis
of Presentation
Express-1 Expedited Solutions, Inc. and its wholly owned
subsidiaries (the Company) provide transportation
and logistics services to over 1,500 active customers,
specializing in time definite transportation and offer a variety
of exclusive use vehicles, providing reliable same-day or
high-priority service to customers within the United States and
portions of Canada. Services include expedited surface
transportation, aircraft charters and dedicated expedite
delivery.
Principles
of Consolidation
The accompanying consolidated financial statements include the
accounts of Express-1 Expedited Solutions, Inc. and all of its
wholly owned subsidiaries. All significant intercompany balances
and transactions have been eliminated in consolidation. The
Company does not have any variable interest entities whose
financial results are not included in the consolidated financial
statements.
Use
of Estimates
The Company prepares its consolidated financial statements in
conformity with accounting principles generally accepted in the
United States of America. These principles require management to
make estimates and assumptions that impact the reported amounts
of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the consolidated financial
statements and the reported amounts of revenues and expenses
during the reporting period. The Company reviews its estimates,
including but not limited to, purchased transportation,
recoverability of long-lived assets, recoverability of prepaid
expenses, valuation allowances for deferred taxes, valuation of
investments and allowance for doubtful accounts, on a regular
basis and makes adjustments based on historical experiences and
existing and expected future conditions. These evaluations are
performed and adjustments are made as information is available.
Management believes that these estimates are reasonable and have
been discussed with the audit committee; however, actual results
could differ from these estimates.
Reclassifications
Certain prior year amounts shown in the accompanying
consolidated financial statements have been reclassified to
conform to the 2006 presentation. In addition, adjustments to
estimates and purchase price allocations related to business
acquisitions in 2004 have been reclassified for comparable
presentation. These reclassifications did not have any effect on
total assets, total liabilities, total stockholders equity
or net income.
Cash
and Cash Equivalents
Cash and cash equivalents include cash on hand and, on occasion,
short term investments. The Company considers all highly liquid
instruments purchased with a remaining maturity of less than
three months at the time of purchase as cash equivalents.
Concentration
of Risk
Financial instruments, which potentially subject the Company to
concentrations of credit risk, are cash and cash equivalents and
accounts receivables.
The majority of cash is maintained with a financial institution
located within in the United States. Deposits with this bank may
exceed the amount of insurance provided on such deposits.
Generally, these deposits may be redeemed upon demand, and,
therefore, bear minimal risk.
38
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
Concentration of credit risk with respect to trade receivables
from any one customer is limited due to the Companys large
number of customers and wide range of industries and locations
served. One of its customers, a domestic automotive
manufacturer, accounted for approximately 16% of the
Companys revenues in fiscal 2006. The Company has a
significant concentration of credit risk
associated with its aggregate of customer account receivables
originating from the domestic automotive industry. For the year
ended December 31, 2006, the Company generated
approximately 35% of its consolidated revenue from the Big Three
U.S. automotive manufacturers. The concentration is
comprised not only of domestic automotive manufacturers (the
U.S. Big Three), but also extends to major automotive
industry suppliers. The Company services many other customers
who support and derive their revenues from the automotive
industry exclusive of the Big Three and their major suppliers.
The Company extends credit to its various customers based on
evaluation of the customers financial condition and
ability to pay in accordance with the payment terms. The Company
provides for estimated losses on accounts receivable considering
a number of factors, including the overall aging of accounts
receivables, customers payment history and the customers
current ability to pay its obligation. Based on
managements review of accounts receivable and other
receivables, an allowance for doubtful accounts of approximately
$77,000 and $732,000 is considered necessary as of
December 31, 2006 and 2005, respectively. We do not accrue
interest on past due receivables.
Property
and Equipment
Property and equipment are stated at cost. Expenditures for
maintenance and repair costs are expensed as incurred. Major
improvements that increase the estimated useful life of an asset
are capitalized. When property and equipment are sold or
otherwise disposed of, the asset account and related accumulated
depreciation account are relieved, and any gain or loss is
included in the results of operations. Depreciation is
calculated by the straight-line method over the following
estimated useful lives of the related assets:
|
|
|
|
|
|
|
Years
|
|
|
Land
|
|
|
0
|
|
Building and improvements
|
|
|
39
|
|
Revenue Equipment
|
|
|
2-7
|
|
Office equipment
|
|
|
3-10
|
|
Warehouse equipment and shelving
|
|
|
3-7
|
|
Computer equipment and software
|
|
|
2-5
|
|
Leasehold improvements
|
|
|
Lease term
|
|
Goodwill
Goodwill consists of the excess of cost over the fair value of
net assets acquired in business combinations. The Company
follows the provisions of Statement of Financial Accounting
Standards (SFAS) No. 142, Goodwill and Other
Intangible Assets. SFAS No. 142 requires an annual
impairment test for goodwill and intangible assets with
indefinite lives. Under the provisions of
SFAS No. 142, the first step of the impairment test
requires that the Company determine the fair value of each
reporting unit, and compare the fair value to the reporting
units carrying amount. To the extent a reporting
units carrying amount exceeds its fair value, an
indication exists that the reporting units goodwill may be
impaired and the Company must perform a second more detailed
impairment assessment. The second impairment assessment involves
allocating the reporting units fair value to all of its
recognized and unrecognized assets and liabilities in order to
determine the implied fair value of the reporting units
goodwill as of the assessment date. The implied fair value of
the reporting units goodwill is then compared to the
carrying amount of goodwill to quantify an impairment charge as
of the assessment date. For the year December 31, 2004, the
Company recognized impairments of approximately $85,000, for
goodwill related to activities of its Frontline
39
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
operation. For the year ended December 31, 2005, the
Company wrote-off approximately $922,000 of goodwill related to
companies closed in conjunction with its restructuring
activities. There was no impairment of goodwill associated with
the Companys remaining operations, for the years ended
December 31, 2006 and 2005. In the future, the Company will
perform the annual test during its fiscal third quarter unless
events or circumstances indicate impairment of the goodwill may
have occurred before that time.
Identified
Intangible Assets
The Company follows the provisions of SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets,
which establishes accounting standards for the impairment of
long-lived assets such as property, plant and equipment and
intangible assets subject to amortization. The Company reviews
long-lived assets to be
held-and-used
for impairment whenever events or changes in circumstances
indicate that the carrying amount of the assets may not be
recoverable. If the sum of the undiscounted expected future cash
flows over the remaining useful life of a long-lived asset is
less than its carrying amount, the asset is considered to be
impaired. Impairment losses are measured as the amount by which
the carrying amount of the asset exceeds the fair value of the
asset. When fair values are not available, the Company estimates
fair value using the expected future cash flows discounted at a
rate commensurate with the risks associated with the recovery of
the asset. For the years ended December 31, 2005 and 2004
there were impairments of identified intangible assets of
approximately $1,088,000 and $365,000 respectively, primarily
related to the Companys restructuring plan. For the year
ended December 31, 2006 the Company impaired an additional
$23,000 relating to a terminated employment contract.
Other
Long-Term Assets
Other long-term assets primarily consist of balances
representing various deposits, costs associated with the
set-up of
the Companys Evansville operations and the long-term
portion of the Companys non-qualified deferred
compensation plan.
Estimated
Fair Value of Financial Instruments
The aggregated net fair value estimates discussed herein are
based upon certain market assumptions and pertinent information
available to management. The respective carrying value of
certain on-balance-sheet financial instruments approximated
their fair values. These financial instruments include cash and
cash equivalents, receivables, payables, accrued expenses and
short-term borrowings. Fair values were assumed to approximate
carrying values for these financial instruments since they are
short-term in nature and their carrying amounts approximate fair
values or they are receivable or payable on demand. The fair
value of the Companys debt is estimated based upon the
quoted market prices for the same or similar issues or on the
current rates offered to the Company for debt of similar
maturities.
Revenue
Recognition
Operating revenues for the Company are recognized on the date
the freight is delivered. Related costs of delivery of shipments
are accrued as incurred and expensed when the revenue is
recognized.
Income
Taxes
Taxes on income are provided in accordance with
SFAS No. 109, Accounting for Income Taxes. Deferred
income tax assets and liabilities are recognized for the
expected future tax consequences of events that have been
reflected in the consolidated financial statements. Deferred tax
assets and liabilities are determined based on the differences
between the book values and the tax basis of particular assets
and liabilities in addition to the tax effects of net operating
loss and capital loss carry forwards. Deferred tax assets and
liabilities are measured using enacted tax rates expected to
apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in the tax
rate is recognized as
40
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
income or expense in the period that included the enactment
date. A valuation allowance is provided to offset the net
deferred tax assets if, based upon the available evidence, it is
more likely than not that some or all of the deferred tax assets
will not be realized. See footnote 13 for details regarding
the Companys application of SFAS 109.
Stock
Options
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting Standards (SFAS)
No. 123 (Revised 2004), Share-Based Payment
(SFAS 123R). SFAS 123R requires all share-based
payments to employees, including grants of employee stock
options, to be recognized as compensation expense in the
consolidated financial statements based on their fair values.
That expense will be recognized over the period during which an
employee is required to provide services in exchange for the
award, known as the requisite service period (usually the
vesting period). We adopted SFAS 123R beginning
January 1, 2006 using the Modified Prospective Application
Method. Under this method, SFAS 123R applies to new awards
and to awards modified, repurchased or cancelled after the
effective date. Prior to the adoption of SFAS 123R we
accounted for stock option grants using the intrinsic value
method prescribed in APB Opinion No. 25, Accounting
for Stock Issued to Employees, and accordingly, recognized
no compensation expense for stock option grants.
Compensation cost is also recognized for the unvested portion of
awards granted prior to adoption. Prior periods were not
restated to reflect the impact of adopting the new standard, and
there is no cumulative effect.
As a result of adopting SFAS 123R, compensation cost of
$110,000 has been charged against income for the year ended
December 31, 2006. The associated income tax benefit
recognized in the income statement related to this adoption was
$41,400 for the year ended December 31, 2006. There was no
impact on cash flows from operating or financing activities or
basic or diluted earnings per share.
The value of each grant under SFAS 123R is estimated at the
grant date using the Black-Scholes option model with the
following weighted average assumptions for options granted in
2006: historical dividend rates of 0%; risk-free rates between
4.0% and 5.0% for the periods within the contractual life of the
option is based on the U.S. Treasury yield curve in effect
at the time of the grant; expected terms of between 5 and
10 years which was calculated based upon the Companys
historical pattern of options granted period those options are
expected to be outstanding; and expected volatility of 18% to
35% which was calculated by review of the Companys
historical activity as well as comparable peer companies.
During 2006, there was no cash received from the exercise of
stock options.
41
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The following table illustrates the effect on net income and
earnings per share if the Company had applied the fair value
recognition provisions of SFAS 123R, to stock-based
employee compensation prior to January 1, 2006.
For the years ended December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
Net loss applicable to common
stockholders:
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
(5,815,000
|
)
|
|
$
|
(3,238,000
|
)
|
Total stock-based employee
compensation expense included in reported net income applicable
to common stockholder, net of tax
|
|
|
|
|
|
|
|
|
Total stock-based employee
compensation determined under fair value based method, net of
related tax effects
|
|
|
(145,000
|
)
|
|
|
(299,000
|
)
|
|
|
|
|
|
|
|
|
|
Pro forma
|
|
|
|
|
|
|
|
|
Net (loss) income applicable to
common stockholders
|
|
$
|
(5,960,000
|
)
|
|
$
|
(3,537,000
|
)
|
(Loss) earnings per share
|
|
|
|
|
|
|
|
|
Basic as reported
|
|
$
|
(0.22
|
)
|
|
$
|
(0.14
|
)
|
Basic pro forma
|
|
$
|
(0.22
|
)
|
|
$
|
(0.15
|
)
|
Diluted (loss) earnings per share
|
|
|
|
|
|
|
|
|
Diluted as reported
|
|
$
|
(0.22
|
)
|
|
$
|
(0.14
|
)
|
Diluted pro forma
|
|
$
|
(0.22
|
)
|
|
$
|
(0.15
|
)
|
Weighted average fair value of
options granted during the year
|
|
$
|
0.22
|
|
|
$
|
0.42
|
|
Earnings
per Share
Earnings per common share are computed in accordance with
SFAS No. 128, Earnings Per Share, which
requires companies to present basic earnings per share and
diluted earnings per share. Basic earnings per share are
computed by dividing net income by the weighted average number
of shares of common stock outstanding during the year. Diluted
earnings per common share are computed by dividing net income by
the weighted average number of shares of common stock
outstanding and dilutive options outstanding during the year.
The weighted average number of shares was 26,297,120 for the
year ended December 31, 2006; 26,523,650 for the year ended
December 31, 2005;and 23,935,768 for the year ended
December 31, 2004. The diluted weighted average number of
shares was 26,641,012 for the year ended December 31, 2006;
26,536,412 for the year ended December 31, 2005; and
24,730,411 for the year ended December 31, 2004.
Common stock equivalents for the years ended December 31,
2005 and 2004 were anti-dilutive due to the net losses sustained
by the Company during these periods. Therefore, the diluted
weighted average common shares outstanding for the dilutive
weighted average share calculation in this period excludes
approximately 12,762 and 794,643 shares for 2005 and 2004
respectively, that could dilute earnings per share in future
periods.
Recently
Issued Financial Accounting Standards
In July 2006, the Financial Accounting Standards Board
(FASB) issued FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes
(FIN 48), which clarifies the accounting for
uncertainty in tax positions taken or expected to be taken in a
tax return. FIN 48 sets forth a threshold for financial
statement recognition, measurement, and disclosure of tax
positions taken or expected to be taken on a tax return.
FIN 48 is effective for fiscal years beginning after
December 15, 2006 (January 1, 2007 for calendar year
companies), and is to be applied to all open tax years as of the
date of effectiveness. Management is currently evaluating the
impact, if any, of applying the various provisions of
FIN 48.
42
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
In September 2006, FASB issued Statement of Financial Accounting
Standards No. 157 (SFAS 157), Fair Value
Measurement, which defines fair value, establishes a
framework for measuring fair value in generally accepted
accounting principles, clarifies the definition of fair value
within that framework, and expands disclosures about the use of
fair value measurements. SFAS 157 is intended to increase
consistency and comparability among fair value estimates in
financial reporting. SFAS 157 is effective for fiscal years
beginning after November 15, 2007. Management is currently
evaluating the impact, if any, of applying the various
provisions of SFAS 157.
In the third quarter of 2004, shortly after the acquisition of
Express-1, Inc., the Companys Board of Directors and
management team initiated a restructuring plan (the
Plan), with the intent of creating a sustainable
operating model. The Plan called for the closing of the
Companys unprofitable companies, operations and locations.
It also refocused the Company on its profitable expedited
transportation businesses. Throughout the fall of 2004, the
Company exited its
airport-to-airport
business and its Dasher operations. Continuing this
restructuring activity in 2005, the Company exited its Tampa
brokerage activities in addition to its Temple and Bullet
operations. The Company also relocated its executive offices
from Tampa, Florida to Buchanan, Michigan. The table below
outlines the timeline and activities involved in the Plan.
Express-1
Expedited Solutions Restructuring Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Writeoff of goodwill and
intangibles
|
|
$
|
|
|
|
$
|
2,010,000
|
|
|
$
|
|
|
Writeoff and impairment of assets
|
|
|
|
|
|
|
1,378,000
|
|
|
|
550,000
|
|
Employee costs and severance
|
|
|
|
|
|
|
455,000
|
|
|
|
630,000
|
|
Other restructuring expenses
|
|
|
|
|
|
|
295,000
|
|
|
|
651,000
|
|
Impairment of leases
|
|
|
|
|
|
|
|
|
|
|
737,000
|
|
Writeoff of uncollectible accounts
|
|
|
|
|
|
|
310,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total restructuring charges
|
|
$
|
|
|
|
$
|
4,448,000
|
|
|
$
|
2,568,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company accounted for its restructuring activities in
accordance with generally accepted accounting principles and
accordingly recognized impairment for assets and leases no
longer used in its operations. The Company recorded impairments
and subsequent write-offs for goodwill and intangibles as well
as established reserves for account receivables that became
doubtful in conjunction with the ceased operations. The Company
also recorded severance expenses related to payments to
employees for positions that were eliminated due to the
restructuring.
During the third quarter of 2005, the Company completed
substantially all of its restructuring initiatives. Remaining
after the completion of the Plan were its Express-1 expedite
transportation operations headquartered in Buchanan, Michigan
and its dedicated expedited transportation operation located in
Evansville, Indiana. These operations are complementary and
provide the Company with a core base of focused transportation
services.
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
Accounts receivable
|
|
$
|
5,431,000
|
|
|
$
|
5,166,000
|
|
Less: Allowance for doubtful
accounts
|
|
|
77,000
|
|
|
|
732,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,354,000
|
|
|
$
|
4,434,000
|
|
|
|
|
|
|
|
|
|
|
43
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The activity in the Companys allowance for doubtful
accounts during the year ended December 31, 2006 and 2005
is summarized below:
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
Balance at beginning of year
|
|
$
|
732,000
|
|
|
$
|
966,000
|
|
Additions: Charged to cost and
expense
|
|
|
157,000
|
|
|
|
(339,000
|
)
|
Deductions and adjustments
|
|
|
(812,000
|
)
|
|
|
105,000
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$
|
77,000
|
|
|
$
|
732,000
|
|
|
|
|
|
|
|
|
|
|
|
|
4.
|
Property
and Equipment
|
|
|
|
|
|
|
|
|
|
|
|
Years Ending December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Buildings
|
|
$
|
1,066,000
|
|
|
$
|
871,000
|
|
Leasehold improvement
|
|
|
51,000
|
|
|
|
|
|
Office equipment
|
|
|
166,000
|
|
|
|
150,000
|
|
Revenue equipment
|
|
|
1,782,000
|
|
|
|
1,530,000
|
|
Warehouse equipment
|
|
|
78,000
|
|
|
|
56,000
|
|
Computer equipment
|
|
|
497,000
|
|
|
|
273,000
|
|
Computer software
|
|
|
258,000
|
|
|
|
255,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,898,000
|
|
|
|
3,135,000
|
|
Less: accumulated depreciation
|
|
|
(1,410,000
|
)
|
|
|
(906,000
|
)
|
|
|
|
|
|
|
|
|
|
Total property and equipment
|
|
$
|
2,488,000
|
|
|
$
|
2,229,000
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense of property and equipment totaled
approximately $631,000, $933,000 and $822,000 for the years
ended December 31, 2006, 2005 and 2004, respectively.
In conjunction with its restructuring activities and the related
disposal of its Temple and Bullet operations, the Company
entered into loans with the buyers of each of these operations.
The Temple operations were sold to Temple Trucking Services, Inc
(TTSI) and the operations of Bullet were sold to Bullet Freight
Systems (BFS). Both TTSI and BFS were companies newly formed by
unrelated third parties specifically to facilitate their
individual purchases of the Companys operations. The
Company provided the buyers of each of the two disposed
companies with a line of credit, and a loan to finance their
purchase of the assets.
In July 2005, the Company provided TTSI with a $250,000 line of
credit facility bearing interest at the rate of 6% per
annum payable in sixty equal monthly payments of principal and
interest commencing in July 2006. Draws upon this line by TTSI
were required to be made before June 30, 2006. The Company
also sold certain of its operational assets to TTSI in exchange
for a $105,000 note with a term of sixty months bearing interest
at the rate of 6% per annum. The $105,000 equipment note
was satisfied by TTSI, prior to December 31, 2005. The
company recognized a loss of approximately $32,000 associated
with the satisfaction of this loan.
In August 2005, the Company provided BFS with a $200,000 line of
credit bearing interest at the rate of 6% per annum payable
in sixty equal monthly payments of principal and interest
commencing in August 2007. Draws upon this line by BFS were
required to be made before July 31, 2006. The Company also
sold a portion of its pickup and delivery assets to BFS in
exchange for a $33,000 note with a term of sixty months bearing
interest at the rate of 6% per annum. On March 27,
2006, the Company executed a settlement agreement with BFS and
its owners whereby the Company accepted $150,000 in cash as
payment in full on the BFS note and credit facility.
44
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The table below outlines the balances of loans and advances at
December 31,
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
TTSI Line of credit
|
|
$
|
|
|
|
$
|
200,000
|
|
TTSI Loan
|
|
|
143,000
|
|
|
|
|
|
BFS Line of credit
|
|
|
|
|
|
|
206,000
|
|
BFS Sale of assets
|
|
|
|
|
|
|
33,000
|
|
|
|
|
|
|
|
|
|
|
Total loans and advances
|
|
$
|
143,000
|
|
|
$
|
439,000
|
|
|
|
|
|
|
|
|
|
|
The change in the carrying amount of goodwill for the years
ended December 31, 2006 and 2005 is as follows:
|
|
|
|
|
Balance at December 31,
2004
|
|
|
2,634,000
|
|
Restructuring Impairment
|
|
|
(922,000
|
)
|
Contingent contractually earned
payments
|
|
|
1,855,000
|
|
|
|
|
|
|
Balance at December 31,
2005
|
|
|
3,567,000
|
|
Contingent contractually earned
payments
|
|
|
1,960,000
|
|
|
|
|
|
|
Balance at December 31,
2006
|
|
$
|
5,527,000
|
|
|
|
|
|
|
As of December 31, 2006, the company had accrued $1,960,000
for contingent consideration related to the Express-1, Inc. and
Dasher Express Inc. acquisitions. Payment was made in the first
quarter of 2007 in accordance with the terms of the contracts
and will be reflected as a use of cash in 2007. Exclusive of any
future impairment of goodwill related to these acquisitions,
there will be no impact on the Companys earnings.
|
|
7.
|
Identified
Intangible Assets
|
Intangible assets consist of the following:
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Intangible not subject to
amortization:
|
|
|
|
|
|
|
|
|
Trade name
|
|
$
|
3,346,000
|
|
|
$
|
3,346,000
|
|
Intangibles, net of amortization
|
|
|
|
|
|
|
|
|
Employee contracts
|
|
|
68,000
|
|
|
|
156,000
|
|
Non-compete agreements
|
|
|
441,000
|
|
|
|
537,000
|
|
Customer relationships
|
|
|
288,000
|
|
|
|
359,000
|
|
Driver independent contractor
network
|
|
|
|
|
|
|
75,000
|
|
Other
|
|
|
82,000
|
|
|
|
156,000
|
|
|
|
|
|
|
|
|
|
|
Total identifiable intangible
assets
|
|
$
|
4,225,000
|
|
|
$
|
4,629,000
|
|
|
|
|
|
|
|
|
|
|
45
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The following is a schedule by year of future expected
amortization expense related to identifiable intangible assets
as of December 31, 2006:
|
|
|
|
|
2007
|
|
$
|
276,000
|
|
2008
|
|
|
200,000
|
|
2009
|
|
|
173,000
|
|
2010
|
|
|
160,000
|
|
2011
|
|
|
60,000
|
|
Thereafter
|
|
|
10,000
|
|
|
|
|
|
|
Total future expected amortization
expense
|
|
$
|
879,000
|
|
|
|
|
|
|
The Company recorded amortization expense of approximately
$423,000 $502,000 and $432,000 for the years ended
December 31, 2006, 2005 and 2004, respectively.
|
|
8.
|
Notes Payable
and Capital Leases
|
The Company enters into notes payable and capital leases with
various third parties from time to time to finance certain
operational equipment, real property and other assets used in
its business operations. Generally these loans and capital
leases bear interest at market rates, and are collateralized
with equipment and certain assets of the Company.
The table below outlines the Companys notes payable and
capital lease obligations as of December 31, 2006 and 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
Interest rates
|
|
|
Term (months)
|
|
|
2006
|
|
|
2005
|
|
|
Equipment loans
|
|
|
6% - 10%
|
|
|
|
24 - 36
|
|
|
$
|
9,000
|
|
|
$
|
|
|
Automobile loans
|
|
|
0%
|
|
|
|
48
|
|
|
|
8,000
|
|
|
|
15,000
|
|
Mortgage loan (Buchanan building)
|
|
|
6%
|
|
|
|
60
|
|
|
|
|
|
|
|
647,000
|
|
Capital leases for equipment
|
|
|
0% - 18%
|
|
|
|
24 - 60
|
|
|
|
227,000
|
|
|
|
404,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total notes payable and capital
leases
|
|
|
|
|
|
|
|
|
|
|
244,000
|
|
|
|
1,066,000
|
|
Less: current maturities of
long-term debt
|
|
|
|
|
|
|
|
|
|
|
117,000
|
|
|
|
242,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current maturities of long
term-debt
|
|
|
|
|
|
|
|
|
|
$
|
127,000
|
|
|
$
|
824,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a schedule by year of future minimum principal
payments required under the terms of the above notes payable and
capital lease obligations as of December 31, 2006:
|
|
|
|
|
2007
|
|
$
|
117,000
|
|
2008
|
|
|
119,000
|
|
2009
|
|
|
8,000
|
|
|
|
|
|
|
Total future principal payments
|
|
$
|
244,000
|
|
|
|
|
|
|
The Company estimates it will incur interest expense associated
with capital leases included within the total minimum principal
schedule above amounting to approximately $20,000, $9,000 and
$2,000 for the next three years (2007, 2008 and 2009,
respectively). These interest payments will increase the minimum
amounts paid for each of these years.
46
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
|
|
9.
|
Revolving
Credit Facilities
|
In November 2005, the Company entered into an agreement with a
Michigan banking corporation (the Bank), under which
the Bank extended an asset-based line of credit to the Company,
through its wholly owned subsidiary, Express-1, Inc with
Express-1 Expedited Solutions, Inc. acting as guarantor. Under
the terms of the agreement, Express-1 may draw down amounts
under the facility not to exceed $6.0 million in the
aggregate, at interest rates that are based upon the Banks
prime lending rate. The amount that may be drawn at any time is
limited to the lesser of the $6.0 million limit or 80% of
eligible accounts receivable, plus $912,000. Express-1 assets
pledged as collateral for the borrowing base include trade
accounts receivable and two parcels of real property located at
Post Road in Buchanan, Michigan. As of December 31, 2006,
availability under the facility was approximately
$3.7 million. The rate of interest charged on this facility
as of December 31, 2006 was 8.0%. Rates vary, based upon
the Companys financial results. The facility matures on
September 30, 2008. The credit facility contains certain
financial covenants and provisions, all of which the Company was
in compliance with as of December 31, 2006.
|
|
10.
|
Commitments
and Contingencies
|
Lease
Commitments
The following is a schedule by year of future minimum payments
required under operating leases for various transportation and
office equipment that have an initial or remaining
non-cancelable lease term in excess of one year as of
December 31, 2006. The leases have been further classified
into categories depending upon whether the lease relates to a
location currently used within the Companys operations or
relates to a closed location. The future minimum lease payments
for all closed locations have been recorded as a liability on
the Companys balance sheet as of December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
Closed
|
|
|
|
Operations
|
|
|
Locations
|
|
|
For the Year Ended
December 31,
|
|
|
|
|
|
|
|
|
2007
|
|
$
|
92,000
|
|
|
$
|
16,000
|
|
2008
|
|
|
25,000
|
|
|
|
5,000
|
|
2009
|
|
|
2,000
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
119,000
|
|
|
$
|
22,000
|
|
|
|
|
|
|
|
|
|
|
In addition, the Company continues to lease real property in
Orlando, Florida which formerly housed one of the Companys
closed operations. This property has been sublet to a
third-party for the remainder of the lease period which expires
in 2008. The sublease terms, including the cost, are consistent
with the original lease, and therefore we have not been included
as a liability for future rent payments related to this real
property.
Rent expense including the above items in addition to short term
vehicle rentals amounted to approximately $360,000, $474,000 and
$735,000 for the years ended December 31, 2006, 2005 and
2004, respectively.
Contingent
Commitment
The Company has entered into an agreement with a third party
transportation equipment leasing company which results in a
contingent liability as defined by Financial Accounting
Standards Board Interpretation Number 45, and in Statement
of Financial Accounting Standards Number 5. Accordingly, the
Company has estimated and recorded a contingent liability of
$25,000 as of December 31, 2006. The Company will continue
to evaluate this contingent liability in the future and adjust
if deemed appropriate.
The contingent liability originated from the Companys
agreement to pay a portion of the interest carrying cost of
equipment offered for lease to its independent contractors,
should such equipment become unleased during the
47
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
four-year term of a lease program. The Company has agreed to pay
interest carrying charges for a period not to exceed
90 days at the rate of six percent. In addition to the
equipment inventory carrying charges, the Company has agreed to
absorb up to 50% of any loss on the sale of the non-leased
equipment, should the parties determine it is in their interest
to sell such equipment and terminate the leasing program.
Offsetting the amount of the contingent liability the Company
could pay, will be deposits and escrowed funds deposited by each
individual independent contractor lessee with the unaffiliated
third-party leasing company. The Company has not guaranteed the
performance of the contractor lessee, nor does it have an
interest in or liability for the lease arrangement between the
leasing company and the independent contractor lessee. The
Company provided its guarantee solely to encourage the leasing
company to offer high-quality equipment to contractor lessees at
lower prices, lower interest rates and more favorable terms than
those generally available in the open market for similarly
situated independent contractors.
The Company negotiated in good faith with the leasing company to
specify and order a group of trucks for lease to qualified
applicants, with minimal initial investment on the part of the
independent contractor. Credit risk and ownership of the
equipment remains with the leasing company, as does the sole
right to qualify and select individual lessees. The anticipated
risk associated with the contingent guarantee coupled with the
opportunity to help its independent contractors locate and
operate more affordable higher quality equipment is in keeping
with the Companys business strategy of trying to ensure
the success of its independent contractors.
In the event the Companys estimates of the marketability
of the leasing program, the turnover percentage of lessees or
the general market for used equipment are later determined to be
incorrect, then the maximum amount of the contingent liability
could exceed the amount disclosed herein. Due to the lack of
comparable programs within the industry, its not currently
possible to estimate the maximum contingent liability, under all
potential variations in program assumptions.
Litigation
In the ordinary course of business, the Company may be a party
to a variety of legal actions that affect any business. The
Company does not currently anticipate any of these matters or
any matters in the aggregate to have a materially adverse effect
on the Companys business or its financial position or
results of operations.
Regulatory
Compliance
The Companys activities are regulated by state and federal
regulatory agencies under requirements that are subject to broad
interpretations. The Company cannot predict the position that
may be taken by these third parties that could require changes
to the manner in which the Company operates.
Convertible
Preferred Stock
The authorized preferred stock of the Company consists of
10,000,000 shares at $.001 par value, of which no
shares were issued and outstanding as of December 31, 2006,
2005 and 2004. The authorized preferred stock is comprised of
three classes: Series A Redeemable, Series B
Convertible and Series C Redeemable, each of with differing
terms, rates of interest and conversion rights.
Common
Stock
Each share of common stock is entitled to one vote. The holders
of common stock are also entitled to receive dividends whenever
funds are legally available and when declared by the Board of
Directors (the Board), subject to the prior rights
of the holders of all classes of stock outstanding. The company
records stock as issued when the consideration is received or
the obligation is incurred.
48
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
Treasury
Stock
In 2005, the Company received 180,000 shares of its Common
Stock from the holders thereof in settlement of certain loans
and deposits between the Company and these shareholders. The
shares were recorded at market price on the dates on which they
were acquired by the Company.
Options
and Warrants
The Company has in place a stock option plan initially approved
by the shareholders for 600,000 shares of stock in November
2001 and later increased by the shareholders to
5,600,000 shares in June 2005. Through the plan the Company
offers shares to employees and to assist in the recruitment of
qualified employees and non-employee directors. Under the plan,
the Company may also grant restricted stock awards. Restricted
stock represents shares of common stock issued to eligible
participants under the stock option plan subject to the
satisfaction by the recipient of certain conditions and
enumerated in the specific restricted stock grant. Conditions
that may be imposed include, but are not limited to, specified
periods of employment, attainment of personal performance
standards or the Companys overall financial performance.
The following summarizes the Companys stock option and
warrant activity and related information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range of Exercise
|
|
|
Weighted Average
|
|
|
|
Shares
|
|
|
Prices
|
|
|
Exercise Price
|
|
|
Outstanding at January 1, 2004
|
|
|
7,386,498
|
|
|
$
|
1.01 - 1.50
|
|
|
$
|
1.35
|
|
Warrants granted
|
|
|
2,126,714
|
|
|
$
|
1.50 - 2.20
|
|
|
$
|
2.09
|
|
Warrants cancelled
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants exercised
|
|
|
(1,238,000
|
)
|
|
$
|
1.00 - 1.50
|
|
|
$
|
1.27
|
|
Options granted
|
|
|
5,178,238
|
|
|
$
|
1.10 - 2.75
|
|
|
$
|
1.68
|
|
Options cancelled
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercised
|
|
|
(350,000
|
)
|
|
$
|
1.15 - 1.31
|
|
|
$
|
1.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2004
|
|
|
13,103,450
|
|
|
$
|
1.00 - 2.50
|
|
|
$
|
1.57
|
|
Warrants granted
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants cancelled
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
Options granted
|
|
|
860,000
|
|
|
$
|
0.57 - 1.25
|
|
|
$
|
0.93
|
|
Options cancelled
|
|
|
(766,500
|
)
|
|
$
|
1.10 - 2.75
|
|
|
$
|
1.75
|
|
Options expired
|
|
|
(70,000
|
)
|
|
$
|
1.75
|
|
|
$
|
1.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2005
|
|
|
13,126,950
|
|
|
$
|
0.57 - 2.75
|
|
|
$
|
1.52
|
|
Warrants granted
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants cancelled
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
Options granted
|
|
|
852,502
|
|
|
$
|
0.74 - 1.29
|
|
|
$
|
0.94
|
|
Options cancelled
|
|
|
(370,000
|
)
|
|
$
|
1.15 - 1.75
|
|
|
$
|
1.48
|
|
Options expired
|
|
|
(455,714
|
)
|
|
$
|
1.40 - 1.75
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2006
|
|
|
13,153,738
|
|
|
$
|
0.57 - 2.75
|
|
|
$
|
1.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The following table summarizes information about options and
warrants outstanding and exercisable as of December 31,
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Warrants and Options
|
|
|
Exercisable Warrants and Options
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
Weighted
|
|
|
|
Number
|
|
|
Remaining
|
|
|
Average
|
|
|
Remaining
|
|
|
Number
|
|
|
Average
|
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Life
|
|
|
Exercisable
|
|
|
Price
|
|
|
Range of Exercise
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.50 - 1.00
|
|
|
1,725,000
|
|
|
|
3.8
|
|
|
$
|
0.91
|
|
|
|
3.8
|
|
|
|
1,621,005
|
|
|
$
|
0.92
|
|
$1.01 - 1.25
|
|
|
2,955,167
|
|
|
|
3.5
|
|
|
|
1.24
|
|
|
|
3.5
|
|
|
|
2,470,692
|
|
|
|
1.25
|
|
$1.26 - 1.50
|
|
|
3,857,999
|
|
|
|
2.1
|
|
|
|
1.44
|
|
|
|
2.2
|
|
|
|
3,644,825
|
|
|
|
1.44
|
|
$1.51 - 2.00
|
|
|
2,822,857
|
|
|
|
0.9
|
|
|
|
1.75
|
|
|
|
0.9
|
|
|
|
2,366,689
|
|
|
|
1.75
|
|
$2.20 - 2.75
|
|
|
1,792,715
|
|
|
|
2.3
|
|
|
|
2.20
|
|
|
|
2.3
|
|
|
|
1,792,101
|
|
|
|
2.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,153,738
|
|
|
|
2.5
|
|
|
$
|
1.49
|
|
|
|
2.5
|
|
|
|
11,895,312
|
|
|
$
|
1.50
|
|
Equity
Funding
In January of 2004, the Company received approximately
$1,737,500 in gross proceeds from a private placement offering
of the Companys stock that was made in accordance with
exemption under Regulation D, Rule 506 of the
Securities and Exchange Act of 1933, as amended, in which the
Company sold approximately 400,000 units to accredited
investors at a price of $2.00 per unit, each unit
consisting of two shares of common stock and one warrant to
purchase a share of common stock of the Company at an exercise
price of $1.50 per share, and two investors exercised
purchase rights under the terms of options issued in connection
with this placement, buying 625,000 shares for
$1.50 per share.
In April 2004, the Company received approximately $10,672,500 in
gross proceeds from a private placement offering of the
Companys stock that was made in accordance with exemption
under regulation D, Rule 506 of the Securities and
Exchange Act of 1933, as amended, in which the Company sold
6,098,571 units to accredited investors (each of which was
a qualified institutional buyer) at a price of $1.75 per
unit, each unit consisting of one share of common stock and two
tenths of a warrant to purchase a share of common stock for an
exercise price of $2.20 per share. The Company incurred
offering costs of approximately $1,250,000.
In July 2004, approximately 250,000 options were exercised at an
exercise price of $1.00 per share. In addition, the
exercise price of the remaining 1,000,000 options held by the
same stockholder were reduced from $1.40 to $1.00 in
consideration for the Company not returning equity that was
contractually obligated to be returned due to common shares not
being registered timely. In addition the company returned
approximately $120,000 of equity as contractually obligated due
to related common shares not being registered timely.
In August 2004, 50,000 shares were issued related to the
acquisition of Express-1, Inc.
In October of 2004, 295,000 shares were issued related to
the acquisition of certain assets from Temple Trucking Inc.
The Company incurred total offering costs of approximately
$1,420,000 during the year ended December 31, 2004.
Each investor received current information about the Company and
had the opportunity to ask questions about the Company. These
investors purchased the securities for investment purposes and
the securities they received were marked with the appropriate
restrictive legend.
50
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The Company has completed five business acquisitions since its
inception. In addition, in January 2004, the Company purchased
certain assets of Frontline Freight and subsequently disposed of
these assets prior to the end of 2004. These acquisitions have
been completed through various terms and arrangements and
represent both stock purchases as well as asset purchases.
In September 2004, the Company amended the Dasher purchase
agreement to alter the tax treatment and align the conditional
consideration payments with the recently purchased Express-1,
Incs conditional consideration payments. The Company paid
approximately $265,000 to the former owners of Dasher Express
Inc. and incurred approximately $35,000 of additional
acquisition costs. The total purchase price includes acquisition
costs of approximately $85,000, but excludes the contingent
consideration, which was $2,350,000.
In August 2004, the Company acquired all of the issued and
outstanding stock of Express-1, Inc. (Express-1), a privately
owned provider of expedited transportation services. The stock
of Express-1 was acquired from 5 nonaffiliated individual
shareholders. Prior to the closing of the transaction, the
Company had no material relationship with any of the selling
shareholders.
The purchase price for the stock of Express-1, included a
$6,000,000 cash payment, the issuance of 50,000 shares of
restricted common stock of the Company, and the issuance of
warrants to purchase 500,000 shares of common stock of the
Company at an exercise price of $1.75 per share and
2,428,571 warrants at an exercise price of $1.75 per share
and becoming exercisable during various periods over the
subsequent four years. The consideration also included a
provision under which the Company could be required to make
conditional payments of up to an additional $6,500,000 in cash
and restricted common stock to the selling shareholders over the
following 3 years, depending on the performance of the
acquired company. The estimated purchase price was approximately
$6,713,000, which includes acquisition costs of approximately
$378,000 and additional tax payments to the former owners of
approximately $200,000 but excludes the contingent
consideration. The table following in this footnote summarizes
the allocation of the approximate purchase price based on
managements estimate of the fair value of assets acquired
and liabilities assumed.
In October 2004, the Company purchased certain assets and
assumed certain liabilities of Temple Trucking, Inc., a
privately owned provider of third party logistics services. The
purchase price of Temple Trucking Inc. included the issuance of
295,000 common shares of restricted common stock of the Company
and the assumption of $820,000 of debt owed to the Company. The
consideration also included contingent consideration provisions
under which the Company could pay up to an additional $500,000
in cash or restricted common stock over the following
3 years, depending on the performance of the acquired
company. The table following in this footnote summarizes the
allocation of the approximate purchase price based on
managements estimate of the fair value of assets acquired
and liabilities assumed.
The following unaudited pro forma information is presented as if
the purchase of the stock of Express-1 had occurred on
January 1, 2004:
|
|
|
|
|
|
|
December 31,
|
|
|
|
2004
|
|
|
Total revenues
|
|
$
|
55,740,000
|
|
Net income applicable to common
stock
|
|
|
(2,602,000
|
)
|
Loss per share:
|
|
|
|
|
Basic
|
|
$
|
(.11
|
)
|
Diluted
|
|
$
|
(.11
|
)
|
51
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
Earnings (loss) per share is calculated based on approximately
3,500,000 additional shares being outstanding as of
December 31, 2004 to account for the shares issued to raise
capital to pay the initial purchase price of Express-1, Inc.
Supplemental table of cash used in business and asset
acquisitions, net of cash as follows:
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Dasher
|
|
$
|
0
|
|
|
$
|
265,000
|
|
Bullet
|
|
|
0
|
|
|
|
82,000
|
|
Express-1
|
|
|
0
|
|
|
|
6,578,000
|
|
Temple
|
|
|
0
|
|
|
|
820,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
7,745,000
|
|
Accrued contingent payments
|
|
|
1,710,000
|
|
|
|
1,450,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,710,000
|
|
|
$
|
9,195,000
|
|
|
|
|
|
|
|
|
|
|
The following table outlines the Companys classification
of assets, in each of the acquisitions.
|
|
|
|
|
|
|
|
|
|
|
Express-1
|
|
|
Temple
|
|
Acquisition Date
|
|
August 2004
|
|
|
October 2004
|
|
|
Purchase allocation:
|
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
3,225,000
|
|
|
|
|
|
Fixed assets
|
|
|
805,000
|
|
|
$
|
252,000
|
|
Other long term assets
|
|
|
|
|
|
|
|
|
Intangible assets:
|
|
|
|
|
|
|
|
|
Trade name
|
|
|
3,346,000
|
|
|
|
294,000
|
|
Employment contracts
|
|
|
125,000
|
|
|
|
36,000
|
|
Non-compete agreements
|
|
|
673,000
|
|
|
|
80,000
|
|
Customer relationships
|
|
|
74,000
|
|
|
|
200,000
|
|
Customer list
|
|
|
|
|
|
|
25,000
|
|
Drivers and contractors
|
|
|
256,000
|
|
|
|
|
|
Other intangibles
|
|
|
260,000
|
|
|
|
|
|
Goodwill
|
|
|
154,000
|
|
|
|
438,000
|
|
|
|
|
|
|
|
|
|
|
Total assets acquired
|
|
|
8,918,000
|
|
|
|
1,325,000
|
|
Current liabilities
|
|
|
(1,942,000
|
)
|
|
|
(112,000
|
)
|
Long-term liabilities
|
|
|
(263,000
|
)
|
|
|
(92,000
|
)
|
|
|
|
|
|
|
|
|
|
Net assets acquired
|
|
$
|
6,713,000
|
|
|
$
|
1,121,000
|
|
|
|
|
|
|
|
|
|
|
Intangibles (weighted life)
|
|
|
5.3 years
|
|
|
|
6.3 years
|
|
Purchase type
|
|
|
Stock
|
|
|
|
Asset
|
|
52
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
13. Income
Taxes
The provision for income taxes is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
5,000
|
|
|
$
|
|
|
|
$
|
52,000
|
|
State
|
|
|
1,000
|
|
|
|
|
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,000
|
|
|
|
|
|
|
|
57,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(1,025,000
|
)
|
|
|
|
|
|
|
(1,787,000
|
)
|
State
|
|
|
(109,000
|
)
|
|
|
|
|
|
|
(191,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,134,000
|
)
|
|
|
|
|
|
|
(1,978,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total provision
|
|
$
|
(1,128,000
|
)
|
|
$
|
|
|
|
$
|
(1,921,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The provision for income taxes is different from that which
would be obtained by applying the statutory federal income tax
rate to income before income taxes. The items causing this
difference are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Provision For Income
Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision at statutory
rate
|
|
$
|
954,000
|
|
|
$
|
(1,977,000
|
)
|
|
$
|
(1,754,000
|
)
|
Increase (decrease in income tax
due to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Meals and entertainment
|
|
|
9,000
|
|
|
|
|
|
|
|
|
|
Officers life insurance
|
|
|
7,000
|
|
|
|
|
|
|
|
|
|
State tax provision
|
|
|
104,000
|
|
|
|
(210,000
|
)
|
|
|
18,000
|
|
Change in valuation allowance
|
|
|
(2,073,000
|
)
|
|
|
2,073,000
|
|
|
|
|
|
All other non-deductibles items
|
|
|
(129,000
|
)
|
|
|
114,000
|
|
|
|
(185,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total provision for income tax
|
|
$
|
(1,128,000
|
)
|
|
$
|
|
|
|
$
|
(1,921,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
The tax effects of temporary differences that give rise to
significant portions of the current and non-current deferred tax
asset at December 31, 2006 and 2005 are as follows:
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Current deferred tax
items
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
$
|
29,000
|
|
|
$
|
275,000
|
|
Prepaid expenses
|
|
|
(92,000
|
)
|
|
|
(19,000
|
)
|
Excess capital loss
|
|
|
|
|
|
|
15,000
|
|
Adverse lease accrual
|
|
|
6,000
|
|
|
|
|
|
Accrued deferred comp
|
|
|
109,000
|
|
|
|
80,000
|
|
Charitable contributions
|
|
|
17,000
|
|
|
|
6,000
|
|
Net operating loss
|
|
|
1,000,000
|
|
|
|
143,000
|
|
Unrealized gain
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current deferred tax asset
|
|
$
|
1,069,000
|
|
|
$
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Non-current deferred tax
items
|
|
|
|
|
|
|
|
|
Property plant and equipment
|
|
$
|
(90,000
|
)
|
|
$
|
(121,000
|
)
|
Set-up
costs
|
|
|
(3,000
|
)
|
|
|
|
|
Amortization expense
|
|
|
(30,000
|
)
|
|
|
548,000
|
|
Adverse lease accrual
|
|
|
10,000
|
|
|
|
|
|
Stock option expense
|
|
|
41,000
|
|
|
|
|
|
AMT credit
|
|
|
37,000
|
|
|
|
|
|
Net operating loss
|
|
|
2,104,000
|
|
|
|
3,150,000
|
|
Valuation allowance
|
|
|
|
|
|
|
(2,073,000
|
)
|
|
|
|
|
|
|
|
|
|
Total non-current deferred tax
asset
|
|
$
|
2,069,000
|
|
|
$
|
1,504,000
|
|
|
|
|
|
|
|
|
|
|
Total deferred asset
|
|
$
|
3,138,000
|
|
|
$
|
2,004,000
|
|
|
|
|
|
|
|
|
|
|
A valuation allowance is provided when it is more likely than
not that some portion of the deferred tax asset will not be
realized. During 2005 the Company had significant cumulative
losses, and based on the above guidance established a valuation
allowance of $2,073,000 to provide for that uncertainty.
Subsequently in 2006, based upon the income generated, the
Company eliminated its valuation allowance to recognize its
anticipated future use of the benefits of its accumulated
deferred tax benefits, as of December 31, 2006.
As of December 31, 2006, the Company had both federal and
state net operating loss carry forwards. The federal loss carry
forward totaled approximately $8,250,000 and begins expiring in
2021.
|
|
14.
|
Related
Party Transactions
|
In August of 2004, the Company acquired Express-1, Inc. and
agreed to purchase the building located at 429 Post Road,
Buchanan, Michigan for $850,000. The Company also agreed to rent
the building on a
month-to-month
basis with monthly rental payments of ten thousand ($10,000)
dollars on a triple net basis until the purchase was completed.
For the years ended December 31, 2005 and 2004 rent in
the amounts of approximately $40,000 and $50,000 respectively
was paid for the building to the former owners of Express-1,
including certain officers of the Company. In May of 2005, the
Company finalized the purchase the Buchanan facility, located at
429 Post Road, for approximately $850,000 and ceased paying
monthly rent to the former owners of Express-1.
54
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
During 2005, the Company transferred ownership in stock and
marketable securities valued at $200,000 to its former CEO as
part of his severance agreement. In 2006, in further and final
settlement with its former CEO, the Company issued stock options
for 125,000 shares of its common stock at the then current
market price of $1.04 per share with a five-year maturity
date.
|
|
15.
|
Employee
Benefit Plans
|
The Company has a defined contribution 401(k) salary reduction
plan intended to qualify under section 401(a) of the
Internal Revenue Code of 1986 (Salary Savings Plan).
The Salary Savings Plan allows eligible employees, as defined in
the plan document, to defer up to fifteen percent of their
eligible compensation, with the Company contributing an amount
determined at the discretion of the Companys Board of
Directors. The Company contributed approximately $32,000,
$27,000 and $127,000 to the Salary Savings Plan for the years
ended December 31, 2006, 2005 and 2004, respectively.
The Company also maintains a Non-qualified Deferred Compensation
Plan for certain employees. This plan allows participants to
defer a portion of their salary on a pretax basis and accumulate
tax-deferred earnings plus interest. The Company provides a
matching contribution of 25 percent of the employee
contribution, subject to a maximum Company contribution of
$2,500 per employee. These deferrals are in addition to
those allowed in the Companys 401(k) plans. The
Companys matching contribution expense for such plans was
approximately $1,000, $5,000 and $4,000 for the years ended
December 31, 2006, 2005 and 2004. In addition, the Company
contributed $120,000 and $120,000 for the years ended
December 31, 2006 and 2005 to the plan to fulfill
contractual obligations related to the acquisition of Express-1
to the former executives of Express-1, all of which were
employed within the Company at December 31, 2006.
In 2004, the Company established an Employee Stock Ownership
Plan (ESOP) for all employees. The plan only allows
employer contributions, which is at the sole discretion of the
board of directors. To be eligible to receive contributions the
employee must complete one year of full time service and be
employed on the last day of the year. Contributions to the plan
vest over a five-year period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESOP Shares
|
|
|
Stock
|
|
|
|
|
Expense
|
|
|
|
Awarded
|
|
|
Valuation
|
|
|
Issuance Date
|
|
Recognized
|
|
|
2004
|
|
|
25,000
|
|
|
$
|
1.12
|
|
|
03/31/05
|
|
$
|
28,000
|
|
2005
|
|
|
50,000
|
|
|
|
0.74
|
|
|
10/06/06
|
|
|
37,000
|
|
2006
|
|
|
90,000
|
|
|
|
1.38
|
|
|
To be issued in 2007
|
|
|
124,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
165,000
|
|
|
|
|
|
|
|
|
$
|
189,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.
|
Employment
Agreements
|
The Company has in place with certain of its executives
employment agreements calling for payments totaling $602,000 and
$216,000 for the years ending December 31, 2007 and 2008.
These contracts vary in length and terms, but provide for
continuity of employment pending termination for
cause for the covered employees.
On February 28, 2007, the Company determined that
approximately $175,000 of revenue earned in Fiscal 2007 with a
customer was uncollectible. The Company has reserved the entire
$175,000 as additional allowance for uncollectible accounts in
Fiscal 2007. The Company is pursuing all options to recover the
$175,000 adjustment.
During the first quarter of 2007, the Company received
approximately $200,000 in exchange for the exercise of warrants
related to the Companys former private placements. In
exchange for these warrants, the Company issued 219,343 shares
of its common stock.
55
Express-1
Expedited Solutions, Inc.
Notes to
Consolidated Financial Statements
(Continued)
|
|
18.
|
Quarterly
Financial Data
|
Express-1
Expedited Solutions, Inc.
Quarterly
Financial Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
Operating Revenues
|
|
$
|
9,555,000
|
|
|
$
|
11,120,000
|
|
|
$
|
10,851,000
|
|
|
$
|
10,665,000
|
|
Direct Expenses
|
|
|
7,129,000
|
|
|
|
8,257,000
|
|
|
|
8,005,000
|
|
|
|
8,005,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,426,000
|
|
|
|
2,863,000
|
|
|
|
2,846,000
|
|
|
|
2,660,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales General and Admin.
|
|
|
1,721,000
|
|
|
|
1,923,000
|
|
|
|
1,861,000
|
|
|
|
2,103,000
|
|
Other Expense
|
|
|
103,000
|
|
|
|
29,000
|
|
|
|
26,000
|
|
|
|
48,000
|
|
Interest Expense
|
|
|
45,000
|
|
|
|
63,000
|
|
|
|
54,000
|
|
|
|
43,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before Income Taxes
|
|
|
557,000
|
|
|
|
848,000
|
|
|
|
905,000
|
|
|
|
466,000
|
|
Income Tax Provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,128,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
557,000
|
|
|
$
|
848,000
|
|
|
$
|
905,000
|
|
|
$
|
1,594,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common
share(*)
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
|
$
|
0.06
|
|
Diluted income (loss) per common
share(*)
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
|
$
|
0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2005
|
|
|
2005
|
|
|
2005
|
|
|
Operating Revenues
|
|
$
|
10,349,000
|
|
|
$
|
10,290,000
|
|
|
$
|
9,512,000
|
|
|
$
|
9,697,000
|
|
Direct Expenses
|
|
|
8,378,000
|
|
|
|
8,057,000
|
|
|
|
7,448,000
|
|
|
|
6,969,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,971,000
|
|
|
|
2,233,000
|
|
|
|
2,064,000
|
|
|
|
2,728,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales General and Admin.
|
|
|
3,009,000
|
|
|
|
2,903,000
|
|
|
|
2,069,000
|
|
|
|
2,076,000
|
|
Restructuring
|
|
|
3,583,000
|
|
|
|
375,000
|
|
|
|
490,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SG&A
|
|
|
6,592,000
|
|
|
|
3,278,000
|
|
|
|
2,559,000
|
|
|
|
2,076,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense
|
|
|
5,000
|
|
|
|
114,000
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
24,000
|
|
|
|
52,000
|
|
|
|
56,000
|
|
|
|
55,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before Income Taxes
|
|
|
(4,650,000
|
)
|
|
|
(1,211,000
|
)
|
|
|
(551,000
|
)
|
|
|
597,000
|
|
Income Tax Provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
(4,650,000
|
)
|
|
$
|
(1,211,000
|
)
|
|
$
|
(551,000
|
)
|
|
$
|
597,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common
share(*)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.02
|
|
Diluted income (loss) per common
share(*)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
|
|
* |
|
The sum of Quarterly Financial Data presented for earnings per
share differs from full-year results, due to rounding. |
56
19. Operating
Segments
The Company has two reportable segments based on the types of
services it provides, to its customers:
Express-1,
which provides expedited transportation services throughout the
continental United States and parts of Canada, and
Evansville, which provides dedicated expedite transportation
services primarily through one stand alone contract to service
Ford Motor Company dealerships within a 250 mile radius of
Evansville, Indiana.
The accounting policies of the segments are the same as those
described in the summary of significant accounting policies.
Substantially all intersegment sales prices are market based.
The Company evaluates performance based on operating income of
the respective business units.
The schedule below identifies select financial data for each of
the business segments.
Express-1
Expedited Solutions, Inc
Segment Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2006
|
|
Express-1
|
|
|
Evansville
|
|
|
Corporate and Other
|
|
|
Consolidated
|
|
Revenues
|
|
$
|
37,327,000
|
|
|
$
|
4,864,000
|
|
|
$
|
0
|
|
|
$
|
42,191,000
|
|
Operating income (loss)
|
|
|
3,980,000
|
|
|
|
230,000
|
|
|
|
(1,434,000
|
)
|
|
|
2,776,000
|
|
Depreciation and amortization
|
|
|
801,000
|
|
|
|
253,000
|
|
|
|
|
|
|
|
1,054,000
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
205,000
|
|
|
|
205,000
|
|
Tax provision (benefit)
|
|
|
|
|
|
|
|
|
|
|
(1,128,000
|
)
|
|
|
(1,128,000
|
)
|
Restructuring expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
5,527,000
|
|
|
|
|
|
|
|
|
|
|
|
5,527,000
|
|
Total assets
|
|
$
|
17,889,000
|
|
|
$
|
582,000
|
|
|
$
|
3,138,000
|
|
|
$
|
21,609,000
|
|
Year Ended December 31,
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
30,667,000
|
|
|
|
4,465,000
|
|
|
|
4,716,000
|
|
|
$
|
39,848,000
|
|
Operating income (loss)
|
|
|
2,051,000
|
|
|
|
(143,000
|
)
|
|
|
(7,723,000
|
)
|
|
|
(5,815,000
|
)
|
Depreciation and amortization
|
|
|
792,000
|
|
|
|
358,000
|
|
|
|
285,000
|
|
|
|
1,435,000
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
187,000
|
|
|
|
187,000
|
|
Tax provision (benefit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring expenses
|
|
|
|
|
|
|
|
|
|
|
4,448,000
|
|
|
|
4,448,000
|
|
Goodwill
|
|
|
3,567,000
|
|
|
|
|
|
|
|
|
|
|
|
3,567,000
|
|
Total assets
|
|
$
|
15,854,000
|
|
|
$
|
596,000
|
|
|
$
|
2,004,000
|
|
|
$
|
18,454,000
|
|
Year Ended December 31,
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
14,436,000
|
|
|
$
|
4,639,000
|
|
|
$
|
23,406,000
|
|
|
$
|
42,481,000
|
|
Operating income
|
|
|
1,631,000
|
|
|
|
(552,000
|
)
|
|
|
(6,238,000
|
)
|
|
|
(5,159,000
|
)
|
Depreciation and amortization
|
|
|
174,000
|
|
|
|
360,000
|
|
|
|
720,000
|
|
|
|
1,254,000
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
126,000
|
|
|
|
126,000
|
|
Tax provision (benefit)
|
|
|
|
|
|
|
|
|
|
|
(1,921,000
|
)
|
|
|
(1,921,000
|
)
|
Restructuring expenses
|
|
|
|
|
|
|
|
|
|
|
2,568,000
|
|
|
|
2,568,000
|
|
Goodwill
|
|
|
1,857,000
|
|
|
|
|
|
|
|
777,000
|
|
|
|
2,634,000
|
|
Total assets
|
|
$
|
13,919,000
|
|
|
$
|
600,000
|
|
|
$
|
10,546,000
|
|
|
$
|
25,065,000
|
|
|
|
ITEM 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
None
57
|
|
ITEM 9A.
|
CONTROLS
AND PROCEDURES
|
Disclosure Controls and Procedures
The Companys Chief Executive Officer and Chief Financial
Officer have evaluated the Companys disclosure controls
and procedures (as defined in Exchange Act
Rules 13a-14
and 15d-14)
as of December 31, 2006, the end of the period covered by
this report. Based upon that evaluation, the Companys
Chief Executive Officer and Chief Financial Officer
concluded that the Companys disclosure controls and
procedures were effective to ensure that information required to
be disclosed by the Company in the reports that it files or
submits under the Securities Exchange Act is recorded,
processed, summarized and reported within the time periods
specified in the Securities and Exchange Commissions rules
and forms.
Changes in Internal Controls Over Financial Reporting
There have not been any changes to the companys internal
control over financial reporting during the fourth quarter of
the fiscal year to which this report relates, that have
materially affected, or are reasonably likely to materially
affect, the companys internal control over financial
reporting.
|
|
ITEM 9B.
|
OTHER
INFORMATION
|
Not Applicable
PART III
|
|
ITEM 10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
The information required by this Item concerning our directors
and executive officers is incorporated by reference to the
sections of our Definitive Proxy Statement to be filed with the
SEC pursuant to Regulation 14A in connection with our 2007
Annual Meeting of Stockholders (the Definitive Proxy
Statement) under the headings Nominees,
Executive Officers, and Beneficial Ownership
of Management and Certain Beneficial Owners.
We have adopted a written Code of Ethics which applies to all
our directors and employees, including our executive officers.
The Code of Ethics is filed as an exhibit to this Report and is
available on our website at www.express-1.com, under
the caption Corporate Governance. Changes to or
waivers of the Code of Ethics will be disclosed on the same
website.
|
|
ITEM 11.
|
EXECUTIVE
COMPENSATION
|
The information required by this Item is incorporated by
reference to the sections of our Definitive Proxy Statement
under the headings Compensation Discussion and
Analysis. Executive Compensation,
Compensation Committee Interlocks and Insider
Participation and Compensation Committee
Report.
|
|
ITEM 12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS
|
(a) Equity Compensation Plans
58
The following table summarizes share and exercise price
information about our equity compensation plans as of
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities
|
|
|
|
Number of
|
|
|
|
|
|
Remaining Available
|
|
|
|
Securities to
|
|
|
|
|
|
for Future Issuance
|
|
|
|
be Issued Upon
|
|
|
Weighted Average
|
|
|
Under Equity
|
|
|
|
Exercise of
|
|
|
Exercise Price of
|
|
|
Compensation Plans
|
|
|
|
Outstanding
|
|
|
Outstanding
|
|
|
(Excluding Securities
|
|
|
|
Options, Warrants
|
|
|
Options, Warrants
|
|
|
Reflected in
|
|
Plan Category
|
|
and Rights
|
|
|
and Rights
|
|
|
the First Column)
|
|
|
Equity compensation plans approved
by security holders
|
|
|
5,364,000
|
|
|
$
|
1.48
|
|
|
|
3,594,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) Security Ownership
The information contained under the heading Security
Ownership of Certain Beneficial Owners and Management in
the Proxy Statement is incorporated in this
Form 10-K
by reference.
|
|
ITEM 13.
|
CERTAIN
RELATIONSHIPS, RELATED TRANSACTIONS AND DIRECTOR
INDEPENDENCE
|
The information required by this Item is incorporated by
reference to the sections of our Definitive Proxy Statement
under the heading Related Party Transactions and
Director Independence.
|
|
ITEM 14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
The information required by this Item is incorporated by
reference to the sections of our Definitive Proxy Statement
under the heading Principal Accountant Fees and
Services.
59
PART IV
|
|
ITEM 15.
|
EXHIBITS,
FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
FORM 8-K
|
The Financial Statements required by this Item are included at
the end of this report beginning on Page F-1 as follows:
|
|
|
|
|
Index to Financial Statements
|
|
|
32
|
|
Reports of Independent Registered
Public Accounting Firms
|
|
|
32
|
|
Consolidated Balance Sheets As of
December 31, 2006 and 2005
|
|
|
34
|
|
Consolidated Statements of
Operations For The Years Ended December 31, 2006, 2005 and
2004
|
|
|
35
|
|
Consolidated Statements of Cash
Flows For The Years Ended December 31, 2006, 2005 and 2004
|
|
|
36
|
|
Consolidated Statements of
Stockholders Equity For The Years Ended December 31,
2006, 2005 and 2004
|
|
|
37
|
|
Notes to Consolidated Financial
Statements
|
|
|
38
|
|
(b) Exhibits
The following exhibits are filed with this
Form 10-K
or incorporated herein by reference to the document set forth
next to the exhibit listed below:
|
|
|
|
|
|
3
|
.1
|
|
Amended and Restated Certificate
of Incorporation, filed as
Exhibit to
Form on .
and incorporated herein by reference.
|
|
3
|
.2
|
|
Certificate of Amendment to the
Certificate of Incorporation of Express-1 Expedited Solutions,
Inc., filed as Exhibit 3.1 to Form 8-K filed on June 7,
2006 and incorporated herein by reference.
|
|
3
|
.3
|
|
Bylaws of Express-1 Expedited
Solutions, Inc. files as Exhibit 3.7 to Form 10-SB on
January 30, 2002, and incorporated herein by reference.
|
|
14
|
|
|
Code of Ethics, filed as Exhibit
14 to Form 10-QSB on March 13, 2005, and incorporated
herein by reference.
|
|
21
|
|
|
Subsidiaries of the Registrant.
|
|
23
|
|
|
Consent of Auditors, Pender
Newkirk & Company LLP
|
|
31
|
.1
|
|
Certification of the Chief
Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
31
|
.2
|
|
Certification of the Chief
Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
32
|
.1
|
|
Certification of the Chief
Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002. (This exhibit shall not be deemed filed
for the purposes of Section 18 of the Securities Exchange
Act of 1934, as amended or otherwise subject to the
liability of that section. Further, this exhibit shall not be
deemed incorporated by reference into any other filing under the
Security Act of 1933, as amended, or by the Security Exchange
Act of 1934, as amended.)
|
|
32
|
.2
|
|
Certification of the Chief
Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002. (This exhibit shall not be deemed filed
for the purposes of Section 18 of the Securities Exchange Act of
1934 as amended or otherwise subject to the liability of that
section. Further, this exhibit shall not be deemed incorporated
by reference into any other filing under the Security Act of
1933, as amended, or by the Security Exchange Act of 1934, as
amended.)
|
60
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, as amended, the registrant has duly caused this Annual
Report on
Form 10-K
to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Buchanan, Michigan, on March 29,
2007.
EXPRESS-1
EXPEDITED SOLUTIONS, INC.
Michael R. Welch
(Chief Executive Officer, President and Director)
|
|
|
|
By:
|
/s/
Mark K. Patterson
|
Mark K. Patterson
(Chief Financial Officer and Director)
Pursuant to the requirements of the Securities Exchange Act of
1934, as amended, this Annual Report on
Form 10-K
has been signed by the following persons in the capacities
indicated:
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
/s/ Jim
Martell
Jim
Martell
|
|
Chairman of the Board of Directors
|
|
March 29, 2007
|
|
|
|
|
|
/s/ Michael
R. Welch
Michael
R. Welch
|
|
Chief Executive Officer, President
and Director
|
|
March 29, 2007
|
|
|
|
|
|
/s/ Mark
K. Patterson
Mark
K. Patterson
|
|
Chief Financial Officer and
Director
|
|
March 29, 2007
|
|
|
|
|
|
/s/ Jennifer
Dorris
Jennifer
Dorris
|
|
Director and Chairperson of Audit
Committee
|
|
March 29, 2007
|
|
|
|
|
|
/s/ Jay
Taylor
Jay
Taylor
|
|
Director
|
|
March 29, 2007
|
|
|
|
|
|
/s/ John
Affleck-Graves
John
Affleck-Graves
|
|
Director
|
|
March 29, 2007
|
|
|
|
|
|
/s/ Calvin
(Pete) Whitehead
Pete
Whitehead
|
|
Director
|
|
March 29, 2007
|
61