Exhibit 99.1

DEBT COVENANT COMPLIANCE

As of October 31, 2013

(Amounts in thousands)

(Unaudited)

Adjusted EBITDA:

(in 000s)	LTM (i)		Q3 FY13		Q4 FY13			Q1 FY14			Q2 FY14
Net Income	$	1,951	$	2,611	$	(1,905	)	$	(845	)	$	2,090
Add Back:
Depreciation and Amortization	6,307		1,546		1,534			1,592			1,635
Income Tax Provision (Benefit)	4,135		1,551		749			(121		)	1,956
Interest Charges	1,430		297		611			384			138
Non-Cash Charges (ii)	4,146		942		891			2,036			277
Adjusted EBITDA	$	17,969	$	6,947	$	1,880		$	3,046		$	6,096
I. Consolidated Leverage Ratio
A. Total Long-Term Obligations and Notes Payable (iii)	$	9,214
B. Adjusted EBITDA	$	17,969
C. Consolidated Leverage Ratio (Line I.A / Line I.B)	0.51
Maximum Permitted	2.75x to 1
II. Consolidated Fixed Charge Coverage Ratio
A. Adjusted EBITDA
1. Consolidated Net Income	$	1,951
2. Consolidated Interest Charges	$	1,430
3. Provision for income taxes	$	4,135
4. Depreciation expenses	$	5,726
5. Amortization expenses	$	581
6. Non-recurring non-cash reductions of Consolidated Net Loss	$	4,146
7. Adjusted EBITDA (Lines II.A.1 + 2 + 3 + 4 + 5 + 6)	$	17,969
B. Cash payments for taxes	$	1,518
C. Maintenance Capital Expenditures	$	2,000
D. Consolidated Interest Charges (except certain non-cash interest)	$	1,392
E. Current portion of other long term debt (iv)	$	29
F. Consolidated Fixed Charge Coverage Ratio ((Line II.A.7 - Line II.B - Line II.C) / (Line II.D + Line II.E)	10.2
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 $6.6 million

(iv) Represents current portion of other long-term debt as of October 31, 2013