Exhibit 99.1

DEBT COVENANT COMPLIANCE

AS OF APRIL 30, 2013

Adjusted EBITDA:

(in 000s)	LTM (i)		Q1 FY13		Q2 FY13		Q3 FY13		Q4 FY13
Net Income	$	5,037	$	2,221	$	2,110	$	2,611	$	(1,905	)
Add Back:
Depreciation and Amortization	5,919		1,426		1,413		1,546		1,534
Income Tax Provision	5,129		1,477		1,352		1,551		749
Interest Charges	1,573		340		325		297		611
Non-Cash Charges	3,528		927		768		942		891
Adjusted EBITDA	$	21,186	$	6,391	$	5,968	$	6,947	$	1,880
I. Consolidated Leverage Ratio
A. Total Long-Term Obligations and Notes Payable (ii)	$	18,977
B. Adjusted EBITDA	$	21,186
C. Consolidated Leverage Ratio (Line I.A / Line I.B)	0.90
Maximum Permitted	2.75x to 1
II. Consolidated Fixed Charge Coverage Ratio (i)
A. Adjusted EBITDA
1. Consolidated Net Income	$	5,037
2. Consolidated Interest Charges	$	1,573
3. Provision for income taxes	$	5,129
4. Depreciation expenses	$	5,357
5. Amortization expenses	$	562
6. Non-recurring non-cash reductions of Consolidated Net Income	$	3,528
7. Adjusted EBITDA (Lines II.A.1 + 2 + 3 + 4 + 5 + 6)	$	21,186
B. Cash payments for taxes	$	2,381
C. Maintenance Capital Expenditures	$	2,000
D. Consolidated Interest Charges (except non-cash interest)	$	1,303
E. Current portion of other long term debt (iii)	$	35
F. Consolidated Fixed Charge Coverage Ratio ((Line II.A.7 - Line II.B - Line II.C) / (Line II.D + Line II.E)	12.6
Minimum required	1.75x to 1

____________

Notes:

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

(ii) Includes letters of credit of $8.4 million and excludes subordinated debt

(iii) Represents current portion of other long-term debt as of April 30, 2013