Exhibit 99.1

DEBT COVENANT COMPLIANCE

AS OF APRIL 30, 2011

Consolidated Adjusted EBITDA:

(in 000s)	LTM (i)		Q1 FY11			Q2 FY11			Q3 FY11		Q4 FY11
Net Income (Loss)	$	766	$	(540	)	$	(323	)	$	1,241	$	388
Add Back:
Depreciation and Amortization	6,302		1,622			1,562			1,522		1,596
Income Tax Provision (Benefit)	2,895		1,064			804			1,058		(31		)
Interest Charges	1,776		413			437			418		508
Non-Cash Charges	2,000		379			634			687		300
Consolidated Adjusted EBITDA	$	13,739	$	2,938		$	3,114		$	4,926	$	2,761
I. Consolidated Leverage Ratio
A. Total Long-Term Obligations and Notes Payable (ii)	$	7,888
B. Consolidated Adjusted EBITDA	$	13,739
C. Consolidated Leverage Ratio (Line I.A / Line I.B)	0.57
Maximum Permitted	2.75x to 1
II. Consolidated Fixed Charge Coverage Ratio (i)
A. Consolidated Adjusted EBITDA
1. Consolidated Net Income	$	766
2. Consolidated Interest Charges	$	1,776
3. Provision for income taxes	$	2,895
4. Depreciation expenses	$	5,871
5. Amortization expenses	$	431
6. Non-recurring non-cash reductions of Consolidated Net Loss	$	2,000
7. Consolidated Adjusted EBITDA (Lines II.A.1 + 2 + 3 + 4 + 5 + 6)	$	13,739
B. Cash payments for taxes	$	803
C. Maintenance Capital Expenditures	$	2,000
D. Consolidated Interest Charges (except non-cash interest)	$	609
E. Current portion of other long term debt (iii)	$	25
F. Consolidated Fixed Charge Coverage Ratio ((Line II.A.7 - Line II.B - Line II.C) / (Line II.D + Line II.E)	17.2
Minimum required	1.75x to 1

____________

Notes:

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

(ii)Includes letters of credit of $2.3 million and excludes subordinated debt

(iii)Represents current portion of other long-term debt as of April 30, 2011