Exhibit 99.1

DEBT COVENANT COMPLIANCE

AS OF APRIL 30, 2012

Adjusted EBITDA:

(in 000s)	LTM (i)		Q1 FY12		Q2 FY12		Q3 FY12		Q4 FY12
Net Income	$	9,449	$	711	$	2,779	$	3,316	$	2,643
Add Back:
Depreciation and Amortization	6,208		1,572		1,579		1,572		1,485
Income Tax Provision	3,276		100		2,138		2,041		(1,003		)
Interest Charges	1,112		311		309		317		175
Non-Cash Charges	4,317		666		558		868		2,225
Adjusted EBITDA	$	24,362	$	3,360	$	7,363	$	8,114	$	5,525
I. Consolidated Leverage Ratio
A. Total Long-Term Obligations and Notes Payable (ii)	$	4,094
B. Adjusted EBITDA	$	24,362
C. Consolidated Leverage Ratio (Line I.A / Line I.B)	0.17
Maximum Permitted	2.75x to 1
II. Consolidated Fixed Charge Coverage Ratio (i)
A. Adjusted EBITDA
1. Consolidated Net Income	$	9,449
2. Consolidated Interest Charges	$	1,112
3. Provision for income taxes	$	3,276
4. Depreciation expenses	$	5,686
5. Amortization expenses	$	522
6. Non-recurring non-cash reductions of Consolidated Net Income	$	4,317
7. Adjusted EBITDA (Lines II.A.1 + 2 + 3 + 4 + 5 + 6)	$	24,362
B. Cash payments for taxes	$	1,252
C. Maintenance Capital Expenditures	$	2,000
D. Consolidated Interest Charges (except non-cash interest)	$	201
E. Current portion of other long term debt (iii)	$	21
F. Consolidated Fixed Charge Coverage Ratio ((Line II.A.7 - Line II.B - Line II.C) / (Line II.D + Line II.E)	95.1
Minimum required	1.75x to 1

____________

Notes:

(i) Last Twelve Months (Most Recent Four Fiscal Quarters)

(ii) Includes letters of credit of $4.0 million and excludes subordinated debt

(iii) Represents current portion of other long-term debt as of April 30, 2012