2008-03-27 00:00:00.0: Veri-Tek International Corp. Announces 163% Increase in 2007 Revenues at InternetAutoGuide.com

Veri-Tek International Corp. Announces 163% Increase in 2007 R...

Read this full auto news article from March 27, 2008 below or browse our full listings to view the hot topics headlines from around the automotive industry.

Auto News From March 27, 2008

New Car Quote
Follow us on Twitter!
Veri-Tek International Corp. Announces 163% Increase in 2007 Revenues - Auto News from March 27, 2008

BRIDGEVIEW, Ill., March 27 /PRNewswire-FirstCall/ -- Veri-Tek International Corp. , a leading provider of engineered lifting solutions including boom truck cranes, rough terrain forklifts and special mission oriented vehicles, today announced financial results for the fourth quarter and full year ended December 31, 2007.

Fourth Quarter and Full Year Financial Highlights (Continuing Operations(1)):

    -- 163% net sales growth to $106.9 million for the full year 2007 from
       $40.7 million for the full year of 2006, driven by full year revenue
       contributions from Manitex and Manitex Liftking. Revenue for the fourth
       quarter of 2007 increased 32% to $27.3 million from $20.7 million for
       the same period of 2006.
    -- For the full year 2007, net income from continuing operations was
       $2.1 million, or $0.25 per basic and $0.23 per diluted share for the
       full year 2007, as compared to $(0.5) million loss, or a loss of
       $(0.10) per basic and diluted share in the same period of 2006. For the
       fourth quarter of 2007, net income from continuing operations was
       $0.7 million, or $0.07 per basic and diluted share compared to a loss
       of $(0.4) million, or $(0.06) per basic and diluted share in the same
       period last year.
    -- 440 basis point improvement in gross margin to 18.6% for the full year
       2007 from 14.2% in the same period of 2006.
    -- 278% increase in EBITDA(2) to $8.5 million for the full year 2007 from
       $2.2 million for the full year 2006. EBITDA for the three months ended
       December 31, 2007 was $2.0 million compared to $1.3 million in the same
       quarter of last year.
    -- Reduced total indebtedness 32% to $25.0 million, as of December 31,
       2007 from $37.0 million at December 31, 2006.
    -- Reduced foreign currency losses to less than $0.1 million in the fourth
       quarter through initiating currency hedging program in early
       September 2007.

Fourth Quarter and Full Year Operational Highlights (Continuing Operations(1)):

    -- Acquired Noble forklift product line in the third quarter, which the
       Company commenced integrating with Liftking.
    -- Improved manufacturing efficiencies and throughput at Georgetown, TX
       facility contributing to a year-over-year labor efficiency improvement
       of approximately $0.4 million.
    -- Launched sourcing initiatives to reduce cost of goods sold.
    -- Completed $9.0 million (gross) equity raise with proceeds used to
       retire debt.
    -- Successful second quarter launch of the company's highest-capacity
       (50-ton) boom trucks met with orders for over 70 units.
    -- Identified international opportunities to diversify and drive future
       growth; announcements of international distribution agreements
       anticipated in near term.
    -- Completed sale and closure of Testing and Assembly Equipment segment
       for $1.1 million with proceeds used to retire debt.


    (1) The financial data for all years presented reflects the former Testing
        and Assembly Equipment segment as a discontinued operation.
    (2) EBITDA is a non-GAAP (generally accepted accounting principles in the
        United States of America) financial measure.  This measure may be
        different from non-GAAP financial measures used by other companies.
        We encourage investors to review the section below entitled "Non-GAAP
        Financial Measures."

Financial Results

Net sales for the year ended December 31, 2007 increased to $106.9 million, up $66.3 million, or 163.0%, from $40.7 million for the same period in 2006. The revenue increase is primarily the result of having a full year of Manitex and Manitex Liftking's results in the current year and only two quarters of Manitex and one month of Manitex Liftking's results in the prior year. On a pro-forma basis, assuming Manitex and Manitex Liftking had been acquired on January 1, 2006, the company's revenue was approximately $106 million in 2007 compared to $89 million in 2006, an increase of 19%.

Gross profit was $19.9 million, or 18.6% gross profit margin, for the year ended December 31, 2007 compared to gross profit of $5.8 million or 14.2% gross profit margin for the full year 2006, an improvement of 440 basis points. The Company's gross profit was favorably impacted in 2007 by product mix, a 2007 price increase and the benefit of sourcing materials from lower cost countries. The favorable mix is the result of an increase in the sales of cranes with higher lifting capacity, particularly the 45-ton crane which was introduced in the second quarter of 2006 and the 50-ton crane which was introduced in the second quarter 2007. The favorable product mix was partially offset by unfavorable Canadian Dollar/U.S. Dollar exchange rates.

Total operating expenses for the year ended December 31, 2007 were $13.6 million, compared to total operating expenses of $4.6 million last year. The increase is primarily the result of including Manitex Liftking in 2007 for a full year compared to one month in the prior year and of having a full year of Manitex's expense in the current year and only two quarters in the prior year. Included in the operating expenses are costs associated with Sarbanes-Oxley compliance of approximately $0.5 million, and increased research and development costs, which was driven by U.S. product line expansion and product adaptation for anticipated international demand for Manitex products.

During the year ended December 31, 2007, the Company generated $8.5 million of EBITDA, or 7.9% of sales, compared with $2.2 million of EBITDA, or 5.5% of sales for the same period last year. A reconciliation of GAAP net income to EBITDA is provided in the financial tables that accompany this release.

Net income from continuing operations for the year ended December 31, 2007 was $2.1 million or $0.25 per basic and $0.23 per diluted share, compared to a net loss from continuing operations of $(0.5) million, or $(0.10) loss per basic and diluted share, for the same period in 2006. Net income for the year ended December 31, 2007 was $1.0 million, or $0.11 per basic and $0.10 per diluted share (based on 8.6 million basic and 9.2 million diluted weighted average common shares outstanding) compared to net loss of ($8.9) million or ($1.66) per basic and diluted share (based on 5.3 million basic and diluted weighted average common shares outstanding) in the same period last year. Foreign currency transaction losses from the Canadian-US dollar exchange rates negatively impacted net results by approximately $(0.8) million for the year ended December 31, 2007.

"2007 was an exciting year of transformation for our company," commented David Langevin, Chairman and Chief Executive Officer of Veri-Tek. "Our financial performance showed marked improvement as we took steps to refocus our business exclusively on the manufacture of specialized lifting equipment, strengthen our balance sheet and key ratios, and streamline our operations. We were extremely gratified to see that our sales objectives were met, and particularly with the continued strength in our Manitex boom truck product line, highlighted by over 70 orders received during the year for our new 50-ton crane, which we introduced in the second quarter of the year. Our gross profit margin benefited from the favorable product mix shift, as both the 50-ton and the 45-ton cranes generate a higher gross margin than our other boom trucks."

Mr. Langevin concluded, "Decisions we made to strengthen the company from both operational and financial perspectives in the past 18 months should continue to serve us well as we implement our business plan through 2008 and beyond. In 2007, we achieved healthy market share gains for our products, expanded our sales by over 30% year over year, and we did so profitably. Our goal in 2008 will be to continue to expand our market share in our primary North American markets and simultaneously expand our reach through international distribution partnerships to penetrate key international markets. We believe that our product portfolio is in high demand in the stronger international markets which bodes well for our future growth and we also expect to pursue accretive acquisitions to boost our earnings per share and build long-term shareholder value."

Andrew Rooke, Veri-Tek President and Chief Operating Officer, commented, "Throughout the year, we continued to pursue initiatives to strengthen our operations and improve our business processes, and we are very pleased with the progress that we've made thus far in our transformation. We have seen effects of efficiency gains in our margins, and are committed to continued improvements through 2008 and beyond. Having begun to integrate Noble forklift into our Liftking operations, we have seen a positive impact on the Noble backlog, and are poised to fill the pent-up demand for Noble products. We have made initial manufacturing changes within our Georgetown, Texas facility, which increased its capacity, productivity and product quality. Equally important are the measures taken to enhance our supply chain which has provided us with cost savings and helped offset materials cost increases, moved our offshore sourcing forward and added new vendors for additional cost savings and flexibility. We expect these moves, and others that we plan to implement as we move through 2008, to further increase our operational efficiencies and drive our operating profit margins higher, which are major components of our long-term growth strategy."

"Another important initiative was our hedging program which we implemented in September 2007 in response to large currency losses we incurred in the second quarter of 2007. With the Canadian dollar continuing to strengthen against the U.S. dollar, this program resulted in our net currency loss for the quarter ended December 31, 2007 being less than $0.1 million," concluded Mr. Rooke.

Results for the Fourth Quarter Ending December 31, 2007

For the three months ended December 31, 2007 net sales were up 32% to $27.3 million from $20.7 million in the year-ago period. The Company's gross profit was $4.9 million, or 18.0% gross margin, compared to $3.0 million, or 14.6% gross margin in the same period last year. The increase in gross margin reflects an improvement for both Manitex and Manitex Liftking. Manitex Liftking improvement is primarily related to increased efficiency which is the result of an increase in production volume. The margin improvement at Manitex is related to several factors including product mix, a 2007 price increase and the benefit of sourcing material from lower cost countries.

Total operating expenses for the quarter ended December 31, 2007 were $3.4 million, compared to total operating expenses of $2.8 million in the same period last year. The increase is primarily the result of including Manitex Liftking in 2007 for a full quarter compared to one month in the prior year and an increase in corporate expenses. The increase in corporate expenses reflects the recruitment of key, experienced management to build an organizational structure to continue to drive the company's strategy and growth objectives including activity to integrate the management, systems, controls and operations of the three acquisitions.

Net income from continuing operations for the three months ended December 31, 2007 was $.07 million, or $0.07 per basic and diluted share (based on 9.8 million basic and 10.4 million diluted weighted average shares outstanding) compared to a net loss from continuing operations of $(0.4) million, or $(0.06) per basic and diluted share (based on 6.5 million basic and diluted weighted average shares outstanding) for the year-ago period.

EBITDA for the three months ended December 31, 2007 was $2.0 million compared to $1.3 million in the same quarter of last year.

The Company completed the quarter ended December 31, 2007 with $19.2 million in working capital and a current ratio (defined as current assets divided by current liabilities) of 2.2 to 1. Total outstanding debt has decreased to $25.0 million at December 31, 2007 from $37.0 million at December 31, 2006. Shareholder's equity increased 66.4% to $30.7 million from $18.4 million as of December 31, 2006. See the financial tables that accompany this press release for a complete definition of working capital and current ratio.

About Veri-Tek International, Corp.

Veri-Tek International, Corp. is a leading provider of engineered lifting solutions including boom truck cranes, rough terrain forklifts and special mission oriented vehicles. Our Manitex subsidiary manufactures and markets a comprehensive line of boom trucks and sign cranes. Our boom trucks and crane products are primarily used in industrial projects, energy exploration and infrastructure development, including roads, bridges, and commercial construction. The Manitex Liftking subsidiary, which includes the Noble forklift product line, manufactures and sells a complete line of rough terrain forklifts and special mission oriented vehicles, as well as other specialized carriers, heavy material handling transporters and steel mill equipment. Manitex Liftking's rough terrain forklifts are used in both commercial and military applications.

Forward-Looking Statement

Safe Harbor Statement under the U.S. Private Securities Litigation Reform Act of 1995: This release contains statements that are forward-looking in nature which express the beliefs and expectations of management including statements regarding the Company's expected results of operations or liquidity; statements concerning projections, predictions, expectations, estimates or forecasts as to our business, financial and operational results and future economic performance; and statements of management's goals and objectives and other similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by terminology such as "anticipate," "estimate," "plan," "project," "continuing," "ongoing," "expect," "we believe," "we intend," "may," "will," "should," "could," and similar expressions. Such statements are based on current plans, estimates and expectations and involve a number of known and unknown risks, uncertainties and other factors that could cause the Company's future results, performance or achievements to differ significantly from the results, performance or achievements expressed or implied by such forward-looking statements. These factors and additional information are discussed in the Company's filings with the Securities and Exchange Commission and statements in this release should be evaluated in light of these important factors. Although we believe that these statements are based upon reasonable assumptions, we cannot guarantee future results. Forward-looking statements speak only as of the date on which they are made, and the Company undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.

     Company Contact

     Veri-Tek International, Corp.           Hayden Communications
     David Langevin                          Peter Seltzberg or Brett Maas
     Chairman and Chief Executive Officer    Investor Relations
     (708) 237-2060                          (646) 415-8972
     djlangevin@manitex.com
	peter@haydenir.com



                         VERI-TEK INTERNATIONAL CORP.
                          CONSOLIDATED BALANCE SHEET
                    (In thousands, except per share data)

                                                           As of December 31,
                                                            2007       2006
                        ASSETS
    Current assets
    Cash                                                    $569       $615
    Trade receivables (net)                               16,548     14,137
    Receivables from related parties                           -      1,744
    Other receivables                                        226          -
    Inventory (net)                                       16,048     16,830
    Deferred tax asset                                       715        893
    Prepaid expense and other                                762        465
    Current assets of discontinued operations                172      1,430

        Total current assets                              35,040     36,114

    Total fixed assets (net)                               5,778      6,117
    Receivable from related parties                            -      2,978
    Intangible assets (net)                               21,352     21,283
    Deferred tax asset                                     3,940      3,747
    Goodwill                                              14,065     13,305
    Assets of discontinued operations                          -        300

        Total assets                                     $80,175    $83,844

            LIABILITIES AND SHAREHOLDERS' EQUITY
    Current liabilities
    Notes payable -- short term                             $889       $515
    Current portion of capital lease obligations             281        356
    Accounts payables                                      9,543     14,181
    Accrued expenses                                       4,408      2,965
    Other current liabilities486        732
    Current liabilities of discontinued operations           265        572

        Total current liabilities                         15,872     19,321

    Long-term liabilities
    Line of credit                                        14,191     14,121
    Deferred tax liability                                 4,655      4,640
    Notes payable                                          5,211     17,303
    Capital lease obligations                              4,422      4,685
    Deferred gain on sale of building                      3,930      4,310
    Other long-term liabilities                              184          -

        Total long-term liabilities                       32,593     45,059

            Total liabilities                            $48,465    $64,380

    Commitments and contingencies

    Minority interest                                      1,024      1,024

    Shareholders' equity
    Common Stock -- no par value, Authorized, 20,000,000
     shares authorized, issued and outstanding,
     9,809,340 and 7,859,875 at December 31, 2007 and
     December 31, 2006, respectively                      41,915     31,274
    Warrants                                               1,788      2,272
    Paid in capital                                           72          -
    Accumulated deficit                                  (14,094)   (15,050)
    Accumulated other comprehensive income (loss)          1,026        (56)
        Sub-total                                         30,707     18,440
    Less: Unearned stock based compensation                  (21)         -

        Total shareholders' equity                        30,686     18,440

            Total liabilities and shareholders' equity   $80,175    $83,844



                         VERI-TEK INTERNATIONAL CORP.
                     CONSOLIDATED STATEMENT OF OPERATIONS
                    (In thousands, except per share data)

                                         Year Ended        Three Months Ended
                                        December 31,           December 31,
                                       2007      2006        2007       2006

      Net revenues                  $106,946   $40,676     $27,257    $20,655
      Cost of sales                   87,027    34,903      22,362     17,643
          Gross profit                19,919     5,773       4,895      3,012Operating expenses
        Research and development costs   808       206         229        104
        Selling, general and
         administrative expense,
         including corporate expense
         of $3,756; and $1,384 for
         2007 and 2006 and $1,029
         and $485 for the three months
         2007 and 2006,respectively   12,758     4,408       3,205      2,651
             Total operating Expenses 13,566     4,614       3,434      2,755
             Income from continuing
              operations               6,353     1,159       1,461        257
      Other income expense
        Interest income                    6        39           -          3
        Interest (expense)            (3,438)   (1,969)       (642)      (936)
        Foreign currency transaction
         losses                         (751)        -         (89)         -
        Other income expense             119       (15)        (28)       (15)
             Total other expense      (4,064)   (1,945)       (759)      (948)
               Earnings (loss) from
                continuing operations
                before income taxes    2,289      (786)        702       (691)
      Provision for taxes on income
       (benefit)                         163      (239)         16       (288)
        Net earnings (loss) from
         continuing operations         2,126      (547)        686       (403)
    Discontinued operations:
      Loss from discontinued
       operations, net of  income
       taxes (benefit) of $0, and
       $(1,087) for year ended 2007,
       and 2006 and $0 and $(421) for
       the three months ended
       2007 and 2006, respectively    (1,122)   (8,342)         40     (7,136)

      Loss on sale or closure of
       discontinued operations,
       net of $0 income tax              (48)        -           -          -
               Net earning (loss)       $956   $(8,889)       $726    $(7,539)

    Basic earning (loss) per share:
      Earnings (loss) from continuing
       operations                      $0.25    $(0.10)      $0.07     $(0.06)

      Loss from discontinued
       operations, net of income
       taxes                          $(0.13)   $(1.56)        $ -     $(1.10)

      Loss on sales or closure of
       discontinued operations, net
       of income taxes.               $(0.01)      $ -         $ -        $ -
      Net earnings (loss)              $0.11    $(1.66)$0.07     $(1.16)

    Diluted earning (loss) per share:
      Earnings (loss) from continuing
       operations                      $0.23    $(0.10)      $0.07     $(0.06)

      Loss from discontinued
       operations, net of income
       taxes                          $(0.12)   $(1.56)        $ -     $(1.10)
      Loss on sales or closure of
       discontinued operations, net
       of income taxes                $(0.01)        -         $ -        $ -
      Net earnings (loss)              $0.10    $(1.66)      $0.07     $(1.16)

    Shares used to calculate earnings
     per share:
      Basic                        8,557,095 5,346,225   9,805,913  6,514,766
      Diluted                      9,214,407 5,346,225  10,374,586  6,514,766



                         VERI-TEK INTERNATIONAL CORP.
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                            (Thousands of Dollars)

                                               For the years ended December 31,
                                                      2007     2006     2005

    Cash flows from operating activities:
      Net income (loss)                               $956   $(8,889) $(2,252)
      Adjustments to reconcile net income (loss)
       to cash provided by operating activities:
          Depreciation and amortization              2,108     1,079        -
          Provisions for customer allowances           (30)       82        -
          Impairment of long lived assets -
           discontinued operations                       -     5,932        -
          Gain on disposal of assets                   (10)        -        -
          Deferred income taxes                          -    (1,432)  (1,084)
          Inventory reserves                            95         -        -
          Reserves for uncertain tax positions          99         -        -
          Stock based deferred compensation            118         -        -
          Changes in operating assets and liabilities:
            (Increase) decrease in accounts
             receivable                             (1,776)   (1,476)       -
            (Increase) decrease in accounts
             receivable - related party                (41)      230        -
            (Increase) decrease in inventory         3,399       149        -
            (Increase) decrease in prepaid expenses   (238)      184        -
            (Increase) decrease in other assets          -        36        -
            Increase (decrease) in accounts payable (4,703)      929        -
            Increase (decrease) in accrued expense   1,399      (987)       -
            Increase (decrease) in other current
             liabilities                              (356)      139        -
            Discontinued operations- cash provided
             by (used) for operating activities        120     4,469   (1,007)

                Net cash provided by (used) for
                 operating activities                1,140       445   (4,343)

    Cash flows from investing activities:
      Proceeds from sale of fixed assets                16         -        -
      Purchase of property and equipment              (296)     (121)       -
      Acquisition of business, net of cash acquired      -    (3,330)       -
      Proceeds from the sale of assets of
       discontinued operations                       1,131         -        -
      Discontinued operations - cash used for
       investing activities                              -      (499)  (1,689)

                Net cash provided by (used)
                 for investing activities              851    (3,950)  (1,689)

    Cash flows from financing activities:
      Borrowing on revolving credit facility         1,253         -        -
      Repayment on revolving credit facility        (1,411)   (2,035)  (7,981)
      Note payments(11,718)   (6,000)       -
      Proceeds from issuance of stock                8,769     8,866   17,250
      Proceeds from issuance of warrants               231     2,272        -
      Proceeds from the exercise of warrants         1,875         -        -
      Payment for expenses related to stock
       offerings                                      (785)     (840)  (2,193)
      Repayment on capital lease obligations          (338)     (216)       -
      Discontinued operations - cash provided by
       financing activities                              -         -      975

                Net cash provided by (used) for
                 financing activities               (2,124)    2,047    8,051
                Effect of exchange rate change
                 on cash                                87        48        -
                Net increase (decrease) in cash
                 and cash equivalents                 (133)   (1,458)   2,019
    Cash and cash equivalents at the beginning of
     the year                                          615     2,025        6

    Cash and cash equivalents at end of year          $569      $615   $2,025

    Supplemental disclosure of cash flow information:
      Cash paid during the year for
        Interest                                    $3,467    $1,713      $54
        Income taxes                                  $157      $631     $  -


Non-GAAP Financial Measures

This press release includes the following non-GAAP financial measure: "EBITDA" (earnings before interest, tax, depreciation and amortization). This non-GAAP term, as defined by the Company, may not be comparable to similarly titled measures used by other companies. EBITDA is not a measure of financial performance under generally accepted accounting principles. Items excluded from EBITDA are significant components in understanding and assessing financial performance. EBITDA should not be considered in isolation or as a substitute for net earnings, operating income and other consolidated earnings data prepared in accordance with GAAP or as a measure of our profitability. A reconciliation of net income to EBITDA is provided below.

The Company's management believes that EBITDA and EBITDA as a percentage of sales represent key operating metrics for its business. Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) is a key indicator used by management to evaluate operating performance. While EBITDA is not intended to replace any presentation included in our consolidated financial statements under generally accepted accounting principles (GAAP) and should not be considered an alternative to operating performance or an alternative to cash flow as a measure of liquidity, we believe this measure is useful to investors in assessing our capital expenditure and working capital requirements. This calculation may differ in method of calculation from similarly titled measures used by other companies. A reconciliation of EBITDA to GAAP financial measures for the three month periods and the years ended December 31, 2007 and 2006 is included with this press release below and with the Company's related Form 8-K.

Reconciliation of GAAP Net Income (Loss) from Continuing Operations to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) from Continuing Operations (in thousands)

                              Three Months Ended             Year Ended
                           December 31, December 31,  December 31, December 31,
                               2007        2006           2007         2006
    Net income (loss) from
     continuing operations      686        (403)         2,126         (547)
    Income tax (benefit)         16        (288)           163         (239)
    Interest income               -          (3)            (6)         (39)
    Interest expense            642         936          3,438        1,969
    Foreign currency
     transaction losses          89           -            751            -
    Other income                 28          15           (119)          15
    Depreciation &
     Amortization               501       1,037          2,108        1,079
    Earnings before interest,
     taxes, depreciation and
     amortization (EBITDA)    1,962       1,294          8,461        2,238
    EBITDA % to sales           7.2%        6.3%           7.9%         5.5%


In an effort to provide investors with additional information regarding the Company's results, Veri-Tek refers to various non-GAAP (U.S. generally accepted accounting principles) financial measures which management believes provides useful information to investors. These measures may not be comparable to similarly titled measures being disclosed by other companies. In addition, the Company believes that non-GAAP financial measures should be considered in addition to, and not in lieu of, GAAP financial measures.

Veri-Tek believes that this information is useful to understanding its operating results and the ongoing performance of its underlying businesses. Management of Veri-Tek uses these non -GAAP financial measures to establish internal budgets and targets and to evaluate the Company's financial performance against such budgets and targets.

The amounts described below are un-audited, are reported in thousands of U.S. dollars, and are as of or for the period ended December 31, 2007, unless otherwise indicated.

Backlog is defined as the value of firm orders that are expected to be filled within one year. The disclosure of backlog aids in the analysis of the Company's customers' demand for product as well as the ability of the Company to meet that demand. The backlog of Veri-Tek's business is not necessarily indicative of sales to be recognized in a specified future period.

                               December 31, 2007        December 31, 2006
    Consolidated Backlog         $45.1 million            $59.0 million



    Current Ratio is calculated by dividing current assets by current
liabilities.

                               December 31, 2007        December 31, 2006
    Current Assets                   $35,040                   $36,114
    Current Liabilities              $15,872                   $19,321
    Current Ratio                        2.2                       1.9


Debt is calculated using the Condensed Consolidated Balance Sheet amounts for current and long term portion of long term debt, capital lease obligations, notes payable and lines of credit.

                                         December 31, 2007 December 31, 2006
    Current portion of long term debt            $889              $515
    Current portion of capital lease
     obligations                                  281               356
    Lines of credit                            14,191            14,121
    Notes payable                               5,211            17,303
    Capital lease obligations                   4,422             4,685
    Debt                                      $24,994           $36,980



    Gross Margin is defined as the ratio of Gross Profit to Net Sales

Working capital is calculated as total current assets less total current liabilities

                                       December 31, 2007     December 31, 2006
    Total Current Assets                    $35,040               $36,114
    Less: Total Current Liabilities         $15,872               $19,321
    Working Capital                         $19,168               $16,793

Veri-Tek International Corp.