Florida
|
0-30831
|
65-0953505
|
||
(State or other jurisdiction of
incorporation)
|
(Commission File
Number)
|
(I.R.S. Employer Identification
No.)
|
CAPITAL GROWTH SYSTEMS, INC.
|
||
By:
|
/s/ Dan Kardatzke
|
|
Dan Kardatzke
|
||
Chief Financial Officer
|
Case No.
|
10-12302 PJW
|
|
Reporting Period: March 1 through March 31, 2011
|
Consolidated
Total
|
||||
INCOME STATEMENT
|
||||
Revenues
|
$ | 4,382,361 | ||
Cost of Revenues
|
$ | 3,245,387 | ||
Gross Margin
|
$ | 1,136,973 | ||
OPERATING EXPENSES
|
||||
Compensation
|
$ | 945,216 | ||
Travel and entertainment
|
$ | 57,776 | ||
Occupancy
|
$ | 73,208 | ||
Professional services
|
$ | 84,839 | ||
Insurance
|
$ | 7,571 | ||
Restructuring Expenses
|
$ | 431,014 | ||
Other
|
$ | 53,803 | ||
Selling, general, and administrative expenses
|
$ | 1,653,428 | ||
EBITDA
|
$ | (516,455 | ) | |
Bad Debt Expense (Recovery)
|
$ | 0 | ||
Depreciation & Amortization
|
$ | 224,069 | ||
Operating Income (Loss)
|
$ | (740,524 | ) | |
Interest Expense
|
$ | 1,470,407 | ||
NET INCOME (LOSS)
|
$ | (2,210,931 | ) |
Case No.
|
10-12302 PJW
|
|
Reporting Period: March 1 through March 31, 2011
|
Consolidated Total
|
||||
INCOME STATEMENT
|
||||
Revenues
|
$ | 13,123,313 | ||
Cost of Revenues
|
$ | 9,807,664 | ||
Gross Margin
|
$ | 3,315,649 | ||
OPERATING EXPENSES
|
||||
Compensation
|
$ | 2,562,599 | ||
Travel and entertainment
|
$ | 297,013 | ||
Occupancy
|
$ | 209,006 | ||
Professional services
|
$ | 373,540 | ||
Insurance
|
$ | 22,711 | ||
Restructuring Expenses
|
$ | 903,142 | ||
Other
|
$ | (126,731 | ) | |
Selling, general, and administrative expenses
|
$ | 4,241,279 | ||
EBITDA
|
$ | (925,630 | ) | |
Bad Debt Expense (Recovery)
|
$ | 15,000 | ||
Depreciation & Amortization
|
$ | 675,825 | ||
Operating Income (Loss)
|
$ | (1,616,455 | ) | |
Interest Expense
|
$ | 4,229,124 | ||
NET INCOME (LOSS)
|
$ | (5,845,579 | ) |
Case No.
|
10-12302 PJW
|
|
Reporting Period: March 1 through March 31, 2011
|
Consolidated Total
|
||||
BALANCE SHEET
|
||||
Current Assets
|
||||
Cash
|
$ | 2,054,996 | ||
Accounts Receivable, net
|
$ | 3,869,822 | ||
Other Current Assets
|
$ | 4,643,229 | ||
Total Current Assets
|
$ | 10,568,047 | ||
Fixed Assets, gross
|
$ | 4,500,761 | ||
Accumulated Depreciation
|
$ | (3,843,567 | ) | |
Fixed Assets, net
|
$ | 657,194 | ||
Other Assets
|
||||
Other Assets
|
$ | 185,788 | ||
Intangible Assets
|
$ | 13,517,876 | ||
Goodwill
|
$ | 1,479,649 | ||
Total Assets
|
$ | 26,408,554 | ||
Current Liabilities
|
||||
Current maturities of debt
|
$ | 27,591,701 | ||
Post-Petition Accounts Payable
|
$ | 4,874,266 | ||
Pre-Petition Accounts Payable
|
$ | 13,072,191 | ||
Post-Petition Accrued Expenses
|
$ | 1,697,299 | ||
Pre-Petition Accrued Expenses
|
$ | 5,133,380 | ||
Deferred Revenue - Short Term
|
$ | 3,335,180 | ||
Total Current Liabilities
|
$ | 55,704,017 | ||
Long-term Liabilities
|
||||
Debt
|
$ | 10,567,699 | ||
Taxes
|
$ | 67,000 | ||
Total Long-term Liabilities
|
$ | 10,634,699 | ||
Total Liabilities
|
$ | 66,338,716 | ||
Shareholders' Equity
|
||||
Common stock
|
$ | 17,015 | ||
Additional Paid in Capital
|
$ | 91,602,291 | ||
Retained Earnings, beginning of year
|
$ | (125,089,332 | ) | |
Cumulative (gain) loss on currency translation
|
$ | (614,557 | ) | |
Current Year Retained Earnings Inc/Loss
|
$ | (5,845,579 | ) | |
Total Equity
|
$ | (39,930,162 | ) | |
Total Liabilities and Shareholders' Equity
|
$ | 26,408,554 |
Case No.
|
10-12302 PJW
|
|
Reporting Period: March 1 through March 31, 2011
|
Current
|
1-30 | 31-60 | 61-90 |
Over 90
|
Total
|
|||||||||||||||||||
Total Accounts Payable
|
$ | 31,981 | $ | 2,364,195 | $ | -55,949 | $ | 402,807 | $ | 2,095,119 | $ | 4,838,152 |
Case No.
|
10-12302 PJW
|
|
Reporting Period: March 1 through March 31, 2011
|
Current
|
1-30 Days
|
31 - 60 Days
|
61+
|
Total
|
||||||||||||||||
Total Accounts Receivables
|
$ | 2,111,899 | $ | 632,237 | $ | 108,773 | $ | 1,578,993 | $ | 4,431,902 |