EXHIBIT 99.1

DEBT COVENANT COMPLIANCE
AS OF APRIL 30, 2009

Consolidated Adjusted EBITDA:
(in 000s)

	LTM*			Q1 FY09		Q2 FY09		Q3 FY09			Q4 FY09
Net Income	$	(23,819	)		1,603	$	412	$	(21,363	)	$	(4,471	)
Add Back:
Depreciation and Amortization		4,343			1,050		1,047		1,113			1,133
Income Tax Provision (Benefit)		(8,230	)		2,664		2,162		(11,106	)		(1,950	)
Interest Charges		1,562			130		161		328			943
Non-Cash Charges		7,273			526		1,672		4,181			894
Allowable Add backs Pursuant to Credit Facility Agreement, as amended		35,736			1,696		404		29,300			4,336
Consolidated Adjusted EBITDA	$	16,865		$	7,669	$	5,858	$	2,453		$	885
Minimum Required	$	8,000
* Last Twelve Months (Most Recent Four Fiscal Quarters)
Consolidated Leverage Ratio:
Long-Term Obligations and Notes Payable	$	18,530
Letters of Credit		7,122
Consolidated Debt	$	25,652
Consolidated Adjusted EBITDA	$	16,865
Consolidated Leverage Ratio		1.52
Maximum Permitted	1.75 to 1.0
Consolidated Fixed Charge Coverage Ratio:
Consolidated Adjusted EBITDA	$	16,865
Less: LTM Cash Taxes		2,557
	$	14,308
LTM Interest Expense		683
Projected Principal Payments on Existing Debt		1,472
	$	2,155
Fixed Charge Coverage		6.6
Minimum Fixed Charge Coverage Required		3.0