Exhibit 99.1

DEBT COVENANT COMPLIANCE

AS OF July 31, 2012

Adjusted EBITDA:

(in 000s)	LTM (i)		Q2 FY12		Q3 FY12		Q4 FY12			Q1 FY13
Net Income	$	10,959	$	2,779	$	3,316	$	2,643		$	2,221
Add Back:
Depreciation and Amortization	6,062		1,579		1,572		1,485			1,426
Income Tax Provision (Benefit)	4,653		2,138		2,041		(1,003		)	1,477
Interest Charges	1,141		309		317		175			340
Non-Cash Charges (ii)	4,578		558		868		2,225			927
Adjusted EBITDA	$	27,393	$	7,363	$	8,114	$	5,525		$	6,391
I. Consolidated Leverage Ratio
A. Total Long-Term Obligations and Notes Payable (iii)	$	4,047
B. Adjusted EBITDA	$	27,393
C. Consolidated Leverage Ratio (Line I.A / Line I.B)	0.15
Maximum Permitted	2.75x to 1
II. Consolidated Fixed Charge Coverage Ratio (i)
A. Adjusted EBITDA
1. Consolidated Net Income	$	10,959
2. Consolidated Interest Charges	$	1,141
3. Provision for income taxes	$	4,653
4. Depreciation expenses	$	5,523
5. Amortization expenses	$	539
6. Non-recurring non-cash reductions of Consolidated Net Loss	$	4,578
7. Adjusted EBITDA (Lines II.A.1 + 2 + 3 + 4 + 5 + 6)	$	27,393
B. Cash payments for taxes	$	2,586
C. Maintenance Capital Expenditures	$	2,000
D. Consolidated Interest Charges (except non-cash interest)	$	213
E. Current portion of other long term debt (iv)	$	20
F. Consolidated Fixed Charge Coverage Ratio ((Line II.A.7 - Line II.B - Line II.C) / (Line II.D + Line II.E)	97.9
Minimum required	1.75x to 1

____________

Notes:

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

(ii) Allowable add backs pursuant to Credit Facility Agreement

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

(iv) Represents current portion of other long-term debt as of July 31, 2012