UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K/A

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): December 8, 2006
 
ARGAN, INC.
(Exact Name of Registrant as Specified in Its Charter)

Delaware
 
001-31756
 
13-1947195
(State or other Jurisdiction of Incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)

One Church Street, Suite 401, Rockville, MD 20850
(Address of Principal Executive Offices) (Zip Code)
 
Registrant’s telephone number, including area code: (301) 315-0027

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communications pursuant to Rule 425 under Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
1

 
Explanatory Note

This Form 8-K/A is filed to amend the Form 8-K filed December 15, 2006 to include financial statements of businesses acquired and related pro forma financial information.

Item 9.01 Financial Statements and Exhibits

(a) Financial Statements of Businesses Acquired

Audited combined balance sheets of Gemma Power Systems, LLC and affiliates as of December 8, 2006, December 31, 2005 and 2004 and related combined statements of income and comprehensive income, changes in equity and cash flows for the 49 weeks ended December 8, 2006 and for the years ended December 31, 2005 and 2004.

Contents
Page
Gemma Power Systems, LLC and Affiliates Combined Financial
 
Statements - December 8, 2006 and Independent Auditors’ Report
3
 
 
Gemma Power Systems, LLC and Affiliate Combined Financial
 
Statements - December 31, 2005 and 2004 and Independent Auditors’ Report
14

2



GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Combined Financial Statements

December 8, 2006

3


INDEPENDENT AUDITORS’ REPORT

To the Members and Boards of Directors
Gemma Power Systems, LLC and Affiliates
Glastonbury, Connecticut


We have audited the accompanying combined balance sheet of Gemma Power Systems, LLC and Affiliates as of December 8, 2006, and the related combined statements of income and comprehensive income, changes in equity, and cash flows for the 49 weeks then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these combined financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the combined financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of Gemma Power Systems, LLC and Affiliates as of December 8, 2006, and the results of their operations and cash flows for the 49 weeks then ended in conformity with accounting principles generally accepted in the United States of America.


/s/ Kostin, Ruffkess & Company, LLC

Farmington, Connecticut
January 5, 2007

4


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Combined Balance Sheet

December 8, 2006

Assets
       
         
Current assets:
       
Cash and cash equivalents
 
$
35,829,568
 
Cash in escrow
   
2,691,887
 
Contract receivables
   
8,955,043
 
Investments available-for-sale
   
2,292,829
 
Costs and estimated earnings in excess
       
of billings on uncompleted contracts
   
1,117,618
 
Prepaid expenses and other current assets
   
129,598
 
         
Total current assets
   
51,016,543
 
         
Property and equipment, net of
       
accumulated depreciation and amortization
   
69,646
 
         
Other assets
   
1,250
 
         
Total assets
 
$
51,087,439
 
         
Liabilities and Equity
       
         
Current liabilities:
       
Accounts payable
 
$
29,444,461
 
Accrued expenses
   
1,253,063
 
Accrued payroll and related items
   
526,376
 
Billings in excess of costs and estimated
       
earnings on uncompleted contracts
   
14,278,682
 
         
Total current liabilities
   
45,502,582
 
         
Equity
   
5,584,857
 
         
Total liabilities and equity
 
$
51,087,439
 

The accompanying notes are an integral part of the combined financial statements
 
5


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Combined Statement of Income and Comprehensive Income

For the 49 Weeks Ended December 8, 2006

Sales revenues:
       
Project income
 
$
105,222,311
 
Consulting income
   
569,081
 
         
Total sales revenues
   
105,791,392
 
         
Cost of sales:
       
Project costs
   
97,939,862
 
Consulting costs
   
496,489
 
         
Total cost of sales
   
98,436,351
 
         
Gross profit
   
7,355,041
 
         
Operating expenses
   
2,497,767
 
         
Income from operations
   
4,857,274
 
         
Other income (expense):
       
Interest income
   
996,644
 
Incentive compensation
   
(627,000
)
Other expenses - net
   
(104,931
)
         
Total other income
   
264,713
 
         
Net income
   
5,121,987
 
         
Other comprehensive income:
       
Unrealized holding gains arising during the period
   
2,384
 
         
Comprehensive income
 
$
5,124,371
 

The accompanying notes are an integral part of the combined financial statements
 
6


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Combined Statement of Cash Flows

For the 49 Weeks Ended December 8, 2006

Cash flows from operating activities:
       
Net income
 
$
5,121,987
 
Adjustments to reconcile net income to net cash provided by
       
operating activities:
       
Depreciation and amortization
   
70,856
 
Realized (gain) loss on sale of fixed assets
   
4,694
 
(Increase) decrease in:
       
Cash in escrow
   
(2,002,406
)
Contract receivables
   
(3,292,385
)
Costs and estimated earnings in excess of
       
billings on uncompleted contracts
   
(1,112,757
)
Prepaid expenses and other current assets
   
(105,089
)
Increase (decrease) in:
       
Accounts payable
   
22,223,544
 
Accrued expenses
   
555,452
 
Accrued payroll and related items
   
252,900
 
Billings in excess of costs and estimated
       
earnings on uncompleted contracts
   
4,989,262
 
         
Cash flows provided by operating activities
   
26,706,058
 
         
Cash flows from investing activities:
       
Purchase of investments
   
(11,611,333
)
Proceeds from sale of investments
   
11,525,000
 
Acquisition of property and equipment
   
(1,377
)
Proceeds from sale of property and equipment
   
18,059
 
         
Cash flows used in investing activities
   
(69,651
)
         
Cash flows from financing activities:
       
Distributions
   
(9,003,800
)
Contributions
   
1,600,000
 
Issuance of stock
   
3,900
 
         
Cash flows used in financing activities
   
(7,399,900
)
         
Net increase in cash and cash equivalents
   
19,236,507
 
         
Cash and cash equivalents, beginning of period
   
16,593,061
 
         
Cash and cash equivalents, end of period
 
$
35,829,568
 

The accompanying notes are an integral part of the combined financial statements
 
7


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Combined Statement of Changes in Equity

For the 49 Weeks Ended December 8, 2006
 
   
Gemma Power
 
Gemma Power
 
Gemma Power
     
   
Systems, LLC
 
Systems California, Inc.
 
Inc.
     
                   
   
Accumulated
                         
   
Other
                     
Combined
 
   
Comprehensive
     
Common
 
Retained
 
Common
 
Retained
 
Total
 
   
Income
 
Equity
 
Stock*
 
Earnings 
 
Stock**
 
Earnings
 
Equity
 
Balance at December 31, 2005
 
$
(1,711
)
$
6,950,429
 
$
100
 
$
911,568
 
$
-
 
$
-
 
$
7,860,386
 
                                             
Net income
   
-
   
5,420,853
   
-
   
(301,502
)
 
-
   
2,636
   
5,121,987
 
                                             
Comprehensive income
   
2,384
   
-
   
-
   
-
   
-
   
-
   
2,384
 
                                             
Stock issuance
   
-
   
-
   
-
   
-
   
3,900
   
-
   
3,900
 
                                             
Contributions
   
-
   
1,600,000
   
-
   
-
   
-
   
-
   
1,600,000
 
                                             
Distributions
   
-
   
(9,003,800
)
 
-
   
-
   
-
   
-
   
(9,003,800
)
                                             
Balance at December 8, 2006
 
$
673
 
$
4,967,482
 
$
100
 
$
610,066
 
$
3,900
 
$
2,636
 
$
5,584,857
 

* -
Common stock, authorized 100 shares, no par value; issued and outstanding 100 shares

** -
Common stock, authorized 20,000 shares, no par value; issued and outstanding 3,900 shares
 
The accompanying notes are an integral part of the combined financial statements
 
8


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Notes to the Combined Financial Statements

For the 49 Weeks Ended December 8, 2006

Note 1 - Summary of Significant Accounting Policies:

Principles of Combination

The combined financial statements of Gemma Power Systems, LLC and Affiliates include the accounts of Gemma Power Systems, LLC, its wholly owned subsidiary, Gemma Power Hartford, LLC, Gemma Power Systems California, Inc. and Gemma Power, Inc. These entities together are referred to as the “Company" in the accompanying notes. Significant intercompany accounts and transactions have been eliminated in combination. The members’ liability in the entities organized as limited liability companies is limited to the net assets of the respective entity.

Nature of Operations

Gemma Power Systems, LLC and Affiliates, located in Glastonbury, Connecticut, are engaged in the engineering and construction of biodiesel and ethanol production facilities and power energy systems. The Company also provides consulting, owner’s representative, operating, and maintenance services to the energy market.

The Company’s work is performed under cost-plus-fee contracts, fixed-price contracts, and time and materials contracts. The length of the Company’s contracts varies, but is typically between six months and two years.

Revenue Recognition

Revenues from fixed price construction contracts are recognized on the percentage of completion method, measured by the costs incurred to date to estimated total costs for each contract. Revenues from cost-plus-fee contracts are recognized on the basis of costs incurred during the period plus the fee earned, measured by the cost-to-cost method.

Project costs include both direct and indirect expenses related to contract performance. General and administrative costs are charged to expense as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions and estimated profitability and final contract settlements may result in revisions to costs and income and are recognized in the period in which the revisions are determined.

Costs and estimated earnings in excess of billings on uncompleted contracts represent revenues recognized in excess of amounts billed. Billings in excess of costs and estimated earnings on uncompleted contracts represents billings in excess of revenues recognized.

Off Balance Sheet Risk

During the 49 weeks ended December 8, 2006, the Company had amounts in excess of $100,000 in a single bank. Amounts over $100,000 are not insured by the Federal Deposit Insurance Corporation. These balances fluctuate greatly during the year and can exceed this $100,000 limit. Management regularly monitors the financial institutions, together with its cash balances, and tries to keep this potential risk to a minimum.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
9


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Notes to the Combined Financial Statements

For the 49 Weeks Ended December 8, 2006

Note 1 - Summary of Significant Accounting Policies: (Continued)

Income Taxes

Gemma Power Systems, LLC and Gemma Power Hartford, LLC are treated as a partnership for income tax purposes. As such, income and deductions flow through to the members, who include their share of income and losses on their respective income tax returns. Gemma Power Systems California, Inc. and Gemma Power, Inc. have elected to be taxed under Subchapter-S of the Internal Revenue Code. As such, income and deductions flow through to the shareholders, who include their share of income and losses on their respective income tax returns. Accordingly, since the Company has no federal tax liability, a provision for federal income tax expense has not been made.

The Company is subject to income tax in certain states in which it operates. These statements include a provision of $76,080 for these state income taxes.

Cash and Cash Equivalents

Cash equivalents are short-term, highly liquid investments that are readily convertible to known cash amounts and have maturities of three months or less from the date of acquisition so as to minimize risks of value changes. Supplemental cash flow information includes state income taxes paid by the Company of $48,890 for the 49 weeks ended December 8, 2006.

Principles of Consolidation

The Company previously adopted Financial Accounting Standards Board Interpretation No. 46R (FIN No. 46R), Consolidation of Variable Interest Entities. The Company has evaluated its relationship with a related party (see Note 6 - Related Party Transactions) and has determined that, although the entity is a variable interest entity, it is not required to be consolidated in the Company’s financial statements pursuant to FIN No. 46R because the Company is not the primary beneficiary and has no exposure to loss as a result of its involvement with this entity.

Property and Equipment

Property and equipment are stated at cost. Major renewals and improvements are charged to the property accounts, while maintenance and repairs that do not improve or extend the life of the assets are expensed currently.

The Company follows the policy of providing for depreciation of property and equipment by charging against earnings amounts sufficient to amortize the cost of property on their estimated useful lives as follows:

Computer software
3 years
Computer equipment
3-5 years
Office equipment
5-7 years
Furniture and fixtures
7 years
Automobiles
5 years
Construction equipment
5-7 years

Depreciation and amortization are provided on various methods over the estimated useful lives of the assets for financial statement purposes.
 
10

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Notes to the Combined Financial Statements

For the 49 Weeks Ended December 8, 2006

Note 2 - Cash in Escrow:

Cash in escrow is a restricted interest bearing account which substitutes for retainage held by the project owner on a certain job. The amounts will be released to the Company upon completion of the job. During the construction period, the Company will earn the interest on these funds.

Note 3 - Contract Receivables:

Billed:
     
Contracts in progress
 
$
7,704,600
 
Retainage
   
1,250,443
 
         
   
$
8,955,043
 

Balances billed but not paid by customers pursuant to retainage provisions in construction contracts are due upon completion of the contracts and acceptance by the owner.

Note 4 - Investments Available-for-Sale:

Investments are classified as available-for-sale according to the provisions of Financial Accounting Standards Board Statement No. 115, "Accounting for Certain Investments in Debt and Equity Securities". The cost of investments sold was based on specific identification at the time of sale. The summary of these investments is as follows:

       
 
 
Unrealized
 
Proceeds
 
 
 
 
 
 
 
Fair
 
Holding
 
From
 
Realized
 
Description
 
Cost
 
Value
 
Gains
 
Sales
 
Gains
 
                       
Municipal bonds
 
$
2,292,156
 
$
2,292,829
 
$
673
 
$
11,525,000
 
$
-
 

Maturity of Debt
 
Within 1 Year
 
1 - 5 Years
 
Over 5 Years
 
Total
   
                     
Municipal bonds
 
$
1,333,388
 
$
959,441
 
$
-
 
$
2,292,829
   

Note 5 - Costs and Estimated Earnings on Uncompleted Contracts:

Costs incurred on uncompleted contracts
 
$
147,395,255
 
Estimated earnings
   
6,868,315
 
         
     
154,263,570
 
Less: billings to date
   
167,424,634
 
         
   
$
(13,161,064
)
         
Included in accompanying balance sheets under the following captions:
       
         
Costs and estimated earnings in excess of billings on uncompleted contracts
 
$
1,117,618
 
         
Billings in excess of costs and estimated earnings on uncompleted contracts
   
(14,278,682
)
         
   
$
(13,161,064
)
 
11

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Notes to the Combined Financial Statements

For the 49 Weeks Ended December 8, 2006

Note 6 - Related Party Transactions:

The Company's agreement with Gemma Development, Inc. for management services ended on December 8, 2006. The management fee paid for the 49 weeks ended December 8, 2006 was $975,000.

Note 7 - Property and Equipment:

Assets:
       
Computer software
 
$
40,114
 
Computer equipment
   
289,178
 
Office equipment
   
261,279
 
Furniture and fixtures
   
65,858
 
Automobiles
   
141,546
 
Construction equipment
   
64,337
 
         
     
862,312
 
         
Accumulated depreciation and amortization:
       
Computer software
   
40,114
 
Computer equipment
   
265,298
 
Office equipment
   
236,255
 
Furniture and fixtures
   
62,535
 
Automobiles
   
125,187
 
Construction equipment
   
63,277
 
         
     
792,666
 
         
Net property and equipment
 
$
69,646
 

Note 8 - Operating Leases:

The Company conducts its operations in Glastonbury, Connecticut. The Company’s Glastonbury facility is leased under an operating lease that expires on October 31, 2007. For the 49 weeks ended December 8, 2006, the Company incurred rental expenses of $117,630.

At December 8, 2006, the future minimum lease payments for the next year is $106,936.

Note 9 - Accounts Payable:

Accounts payable include amounts due to subcontractors which have been retained pending completion and customer acceptance of jobs. These amounts were $2,780,139 at December 8, 2006.

Note 10 - Surety Bonds:

The Company, as a condition for entering into some of its construction contracts, had outstanding surety bonds as of December 8, 2006.

12


GEMMA POWER SYSTEMS, LLC AND AFFILIATES

Notes to the Combined Financial Statements

For the 49 Weeks Ended December 8, 2006

Note 11 - Profit Sharing Plan:

The Company has a qualified profit sharing plan that covers substantially all eligible employees. Pursuant to Internal Revenue Code Section 401(k), employees may elect to defer a portion of their salary or wages. Contributions by the Company are discretionary. There was no Company contribution expense for the 49 weeks ended December 8, 2006.

Note 12 - Incentive Compensation:

The Company pays its employees incentive compensation based on project and Company performance. Incentive compensation incurred by the Company for the 49 weeks ended December 8, 2006 was $627,000.

Note 13 - Subsequent Events:

On December 8, 2006, the Company was purchased by Argan, Inc.

Note 14 - Backlog:

The backlog of gross revenue on work to be performed on signed contracts was $181,303,027 at December 8, 2006.

13


GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Combined Financial Statements

December 31, 2005 and 2004

14


INDEPENDENT AUDITORS’ REPORT

To the Members and Board of Directors
Gemma Power Systems, LLC and Affiliate
Glastonbury, Connecticut

We have audited the accompanying combined balance sheets of Gemma Power Systems, LLC and Affiliate as of December 31, 2005 and 2004, and the related combined statements of income and comprehensive income, changes in equity, and cash flows for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these combined financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the combined financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of Gemma Power Systems, LLC and Affiliate as of December 31, 2005 and 2004, and the results of their operations and cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.


/s/ Kostin, Ruffkess & Company, LLC

Farmington, Connecticut
January 23, 2006

15


GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Combined Balance Sheets

December 31, 2005 and 2004

   
2005
 
2004
 
Assets
             
               
Current assets:
             
Cash and cash equivalents
 
$
16,593,061
 
$
5,764,499
 
Cash in escrow
   
689,481
   
-
 
Contract receivables
   
5,662,658
   
2,014,176
 
Investments available-for-sale
   
2,204,112
   
2,471,493
 
Costs and estimated earnings in excess
             
of billings on uncompleted contracts
   
4,861
   
4,498
 
Prepaid expenses and other current assets
   
24,509
   
69,885
 
               
Total current assets
   
25,178,682
   
10,324,551
 
               
Property and equipment, net of
             
accumulated depreciation and amortization
   
161,878
   
252,764
 
               
Other assets
   
1,250
   
5,070
 
               
Total assets
 
$
25,341,810
 
$
10,582,385
 
               
Liabilities and Equity
             
               
Current liabilities:
             
Accounts payable
 
$
7,220,917
 
$
1,313,367
 
Accrued expenses
   
697,611
   
1,367,945
 
Accrued payroll and related items
   
273,476
   
46,216
 
Billings in excess of costs and estimated
             
earnings on uncompleted contracts
   
9,289,420
   
1,219,481
 
               
Total current liabilities
   
17,481,424
   
3,947,009
 
               
Equity
   
7,860,386
   
6,635,376
 
               
Total liabilities and equity
 
$
25,341,810
 
$
10,582,385
 

The accompanying notes are an integral part of the combined financial statements
 
16


GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Combined Statements of Income and Comprehensive Income

For the Years Ended December 31, 2005 and 2004

   
2005
 
2004
 
           
Sales revenues:
             
Project income
 
$
48,311,858
 
$
18,902,714
 
Consulting income
   
310,253
   
357,366
 
               
Total sales revenues
   
48,622,111
   
19,260,080
 
               
Cost of sales:
             
Project costs
   
42,477,625
   
8,186,057
 
Consulting costs
   
265,880
   
365,606
 
               
Total cost of sales
   
42,743,505
   
8,551,663
 
               
Gross profit
   
5,878,606
   
10,708,417
 
               
Operating expenses
   
2,081,910
   
3,483,007
 
               
Income from operations
   
3,796,696
   
7,225,410
 
               
Other income (expense):
             
Interest income
   
436,882
   
346,760
 
Incentive compensation
   
(76,000
)
 
4,708,543
 
401(k) Company contribution
   
(282,697
)
 
(8,538
)
Realized gain (loss) on sale of investments
   
(7,254
)
 
71,315
 
Other expenses - net
   
(15,346
)
 
(71,483
)
               
Total other income
   
55,585
   
5,046,597
 
               
Net income
   
3,852,281
   
12,272,007
 
               
Other comprehensive loss:
             
Unrealized holding losses:
             
Unrealized holding losses arising during the period
   
(37,590
)
 
(150,293
)
Less: reclassification adjustment for (gains) losses
             
included in net income
   
7,254
   
(71,315
)
               
Other comprehensive loss
   
(30,336
)
 
(221,608
)
               
Comprehensive income
 
$
3,821,945
 
$
12,050,399
 

The accompanying notes are an integral part of the combined financial statements
 
17

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Combined Statements of Cash Flows

For the Years Ended December 31, 2005 and 2004

   
2005
 
2004
 
           
Cash flows from operating activities:
             
Net income
 
$
3,852,281
 
$
12,272,007
 
Adjustments to reconcile net income to net cash provided by
             
operating activities:
             
Depreciation and amortization
   
131,383
   
175,135
 
Realized (gain) loss on sale of investments available-for-sale
   
7,254
   
(71,315
)
Realized (gain) loss on sale of fixed assets
   
(36,657
)
 
(1,835
)
(Increase) decrease in:
             
Cash in escrow
   
(689,481
)
 
-
 
Contract receivables
   
(3,648,482
)
 
2,560,524
 
Costs and estimated earnings in excess of
             
billings on uncompleted contracts
   
(363
)
 
(4,498
)
Prepaid expenses and other current assets
   
45,376
   
(51,931
)
Other assets
   
3,820
   
-
 
Increase (decrease) in:
             
Accounts payable
   
5,907,550
   
(2,939,985
)
Accrued expenses
   
(670,334
)
 
40,810
 
Accrued payroll and related items
   
227,260
   
(5,581,873
)
Billings in excess of costs and estimated
             
earnings on uncompleted contracts
   
8,069,939
   
(3,919,288
)
               
Cash flows provided by operating activities
   
13,199,546
   
2,477,751
 
               
Cash flows from investing activities:
             
Purchase of investments
   
(3,082,116
)
 
(324,210
)
Proceeds from sale of investments
   
3,311,907
   
5,544,813
 
Acquisition of property and equipment
   
(37,840
)
 
(43,222
)
Proceeds from sale of property and equipment
   
34,000
   
28,042
 
               
Cash flows provided by investing activities
   
225,951
   
5,205,423
 
               
Cash flows used in financing activities:
             
Distributions
   
(2,596,935
)
 
(17,636,498
)
               
Net increase (decrease) in cash and cash equivalents
   
10,828,562
   
(9,953,324
)
               
Cash and cash equivalents, beginning of year
   
5,764,499
   
15,717,823
 
               
Cash and cash equivalents, end of year
 
$
16,593,061
 
$
5,764,499
 

The accompanying notes are an integral part of the combined financial statements
 
18

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Combined Statement of Changes in Equity

For the Years Ended December 31, 2005 and 2004

   
Gemma Power
 
Gemma Power
 
 
 
 
 
Systems, LLC
 
Systems California, Inc.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
 
 
 
 
 
 
 
 
Other
 
 
 
 
 
 
Combined
 
 
 
Comprehensive
 
 
 
Common
 
Retained
 
Total
 
 
 
Income
 
Equity
 
Stock*
 
Earnings
 
Equity
 
   
 
 
 
             
Balance at
                               
December 31, 2003
 
$
250,233
 
$
11,248,475
 
$
100
 
$
722,667
 
$
12,221,475
 
                                 
Net income
   
-
   
12,271,292
   
-
   
715
   
12,272,007
 
Comprehensive loss
   
(221,608
)
 
-
   
-
   
-
   
(221,608
)
Distributions
   
-
   
(17,136,498
)
 
-
   
(500,000
)
 
(17,636,498
)
                                 
Balance at
                               
December 31, 2004
   
28,625
   
6,383,269
   
100
   
223,382
   
6,635,376
 
                                 
Net income
   
-
   
3,164,095
   
-
   
688,186
   
3,852,281
 
Comprehensive loss
   
(30,336
)
 
-
   
-
   
-
   
(30,336
)
Distributions
   
-
   
(2,596,935
)
 
-
   
-
   
(2,596,935
)
                                 
Balance at
                               
December 31, 2005
 
$
(1,711
)
$
6,950,429
 
$
100
 
$
911,568
 
$
7,860,386
 

* -
Common stock, authorized 100 shares, no par value; issued and outstanding 100 shares in both 2005 and 2004

The accompanying notes are an integral part of the combined financial statements
 
19

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Notes to the Combined Financial Statements

For the Years Ended December 31, 2005 and 2004

Note 1 - Summary of Significant Accounting Policies:

Principles of Combination

The combined financial statements of Gemma Power Systems, LLC and Affiliate include the accounts of Gemma Power Systems, LLC, its wholly owned subsidiary, Gemma Power Hartford, LLC, and Gemma Power Systems California, Inc. These entities together are referred to as the “Company" in the accompanying notes. Significant intercompany accounts and transactions have been eliminated in combination.

Nature of Operations

Gemma Power Systems, LLC and Affiliate, located in Glastonbury, Connecticut, is engaged in the engineering and construction of power energy systems. The Company also provides consulting, owner’s representative, operating, and maintenance services to the energy market.

The Company’s work is performed under cost-plus-fee contracts, fixed-price contracts, and time and materials contracts. These contracts are undertaken by the Company or in partnership with other contractors through joint ventures. The length of the Company’s contracts varies, but is typically between six months and two years.

Revenue Recognition

Revenues from fixed price construction contracts are recognized on the percentage of completion method, measured by the costs incurred to date to estimated total costs for each contract. Revenues from cost-plus-fee contracts are recognized on the basis of costs incurred during the period plus the fee earned, measured by the cost-to-cost method.

Project costs include both direct and indirect expenses related to contract performance. General and administrative costs are charged to expense as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions and estimated profitability and final contract settlements may result in revisions to costs and income and are recognized in the period in which the revisions are determined.

Costs and estimated earnings in excess of billings on uncompleted contracts represent revenues recognized in excess of amounts billed. Billings in excess of costs and estimated earnings on uncompleted contracts represents billings in excess of revenues recognized.

Off Balance Sheet Risk

During the years ended December 31, 2005 and 2004, the Company had amounts in excess of $100,000 in a single bank. Amounts over $100,000 are not insured by the Federal Deposit Insurance Corporation. These balances fluctuate greatly during the year and can exceed this $100,000 limit. Management regularly monitors the financial institutions, together with its cash balances, and tries to keep this potential risk to a minimum.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
20


GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Notes to the Combined Financial Statements

For the Years Ended December 31, 2005 and 2004

Note 1 - Summary of Significant Accounting Policies: (Continued)

Income Taxes

Gemma Power Systems, LLC and Gemma Power Hartford, LLC are treated as a partnership for income tax purposes. As such, income and deductions flow through to the members, who include their share of income and losses on their respective income tax returns. Gemma Power Systems California, Inc. has elected to be taxed under Subchapter-S of the Internal Revenue Code. As such, income and deductions flow through to the shareholders, who include their share of income and losses on their respective income tax returns. Accordingly, since the Company has no federal tax liability, a provision for federal income tax expense has not been made.

Gemma Power Systems, LLC is subject to an income tax in the state of California. These statements include a provision for this tax, which was $11,790 and $-0- in 2005 and 2004, respectively.

Gemma Power Systems California, Inc. is subject to a minimum income tax in the state of California. These statements include a provision for this tax, which was $10,480 and $772 in 2005 and 2004, respectively.

Cash and Cash Equivalents

Cash equivalents are short-term, highly liquid investments that are readily convertible to known cash amounts and have maturities of three months or less from the date of acquisition so as to minimize risks of value changes. Supplemental cash flow information includes state income taxes paid by the Company of $1,600 and $8,817 in 2005 and 2004, respectively.

Principles of Consolidation

During the year ended December 31, 2005, the Company adopted Financial Accounting Standards Board Interpretation No. 46R (FIN No. 46R), Consolidation of Variable Interest Entities. The Company has evaluated its relationship with a related party (see Note 6 - Related Party Transactions) and has determined that, although the entity is a variable interest entity, it is not required to be consolidated in the Company’s financial statements pursuant to FIN No. 46R because the Company is not the primary beneficiary.

Property and Equipment

Property and equipment are stated at cost. Major renewals and improvements are charged to the property accounts, while maintenance and repairs that do not improve or extend the life of the assets are expensed currently.

The Company follows the policy of providing for depreciation of property and equipment by charging against earnings amounts sufficient to amortize the cost of property on their estimated useful lives as follows:

Computer software
3 years
Computer equipment
3-5 years
Office equipment
5-7 years
Furniture and fixtures
7 years
Automobiles
5 years
Construction equipment
5-7 years

Depreciation and amortization are provided on various methods over the estimated useful lives of the assets for financial statement purposes.
 
21

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Notes to the Combined Financial Statements

For the Years Ended December 31, 2005 and 2004

Note 2 - Cash in Escrow:

Cash in escrow is a restricted interest bearing account which substitutes for retainage held by the Project owner on a certain job. The amounts will be released to the Company upon completion of the job. During the construction period, the Company will earn the interest on these funds.

Note 3 - Contract Receivables:
 
   
2005
 
2004
 
Billed:
             
Contracts in progress
 
$
4,825,523
 
$
1,783,811
 
Completed contracts
   
2,619
   
32,166
 
Retainage
   
834,516
   
198,199
 
               
   
$
5,662,658
 
$
2,014,176
 

Balances billed but not paid by customers pursuant to retainage provisions in construction contracts are due upon completion of the contracts and acceptance by the owner.

Note 4 - Investments Available-for-Sale:

Investments are classified as available-for-sale according to the provisions of Financial Accounting Standards Board Statement No. 115, "Accounting for Certain Investments in Debt and Equity Securities". The cost of investments sold was based on specific identification at the time of sale. The summary of these investments is as follows:

2005
 
 
 
 
 
 
Unrealized
 
Proceeds
 
 
 
 
 
 
 
Fair
 
Holding
 
From
 
Realized
 
Description
 
Cost
 
Value
 
Losses
 
Sales
 
Losses
 
                       
Municipal bonds
 
$
2,205,823
 
$
2,204,112
 
$
(1,711
)
$
3,311,907
 
$
(7,254
)

Maturity of Debt
 
Within 1 Year
 
1 - 5 Years
 
Over 5 Years
 
Total
   
                     
Municipal bonds
 
$
853,811
 
$
1,350,301
 
$
-
 
$
2,204,112
   

2004
   
 
 
 
 
Unrealized
 
Proceeds
 
 
 
 
 
 
 
Fair
 
Holding
 
From
 
Realized
 
Description
 
Cost
 
Value
 
Gains
 
Sales
 
Gains
 
                       
Municipal bonds
 
$
2,442,868
 
$
2,471,493
 
$
28,625
 
$
3,367,398
 
$
(6,100
)
Corporate bonds
   
-
   
-
   
-
   
2,177,415
   
77,415
 
                                 
Total
 
$
2,442,868
 
$
2,471,493
 
$
28,625
 
$
5,544,813
 
$
71,315
 

Maturity of Debt
 
Within 1 Year
 
1 - 5 Years
 
Over 5 Years
 
Total
   
                     
Municipal bonds
 
$
722,518
 
$
1,748,975
 
$
-
 
$
2,471,493
   
 
22

 
GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Notes to the Combined Financial Statements

For the Years Ended December 31, 2005 and 2004

Note 5 - Costs and Estimated Earnings on Uncompleted Contracts:

   
2005
 
2004
 
           
Costs incurred on uncompleted contracts
 
$
47,082,590
 
$
4,736,217
 
Estimated earnings
   
2,954,270
   
438,504
 
               
     
50,036,860
   
5,174,721
 
Less: billings to date
   
59,321,419
   
6,389,704
 
               
   
$
(9,284,559
)
$
(1,214,983
)
               
Included in accompanying balance sheets
             
under the following captions:
             
               
Costs and estimated earnings in excess of
             
billings on uncompleted contracts
 
$
4,861
 
$
4,498
 
               
Billings in excess of costs and estimated
             
earnings on uncompleted contracts
   
(9,289,420
)
 
(1,219,481
)
               
   
$
(9,284,559
)
$
(1,214,983
)

Note 6 - Related Party Transactions:

The Company leases vehicles from Gemma Development, Inc., which is owned by the members of the Company. The leases between Gemma Power Systems and Gemma Development are on a month-to-month basis. For the years ended December 31, 2005 and 2004, lease expense was $16,812 and $22,999, respectively, which were paid to Gemma Development, Inc. with no amounts payable on December 31, 2005 and 2004.

In addition, the Company has an agreement with Gemma Development, Inc. for management services. The agreement has no expiration date; however, the management fee may be adjusted periodically. The management fee paid was $750,000 and $1,050,000 in 2005 and 2004, respectively.

23


GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Notes to the Combined Financial Statements

For the Years Ended December 31, 2005 and 2004

Note 7 - Property and Equipment:

   
December 31,
 
December 31,
 
   
2005
 
2004
 
Assets:
             
Computer software
 
$
41,951
 
$
41,951
 
Computer equipment
   
376,436
   
367,527
 
Office equipment
   
291,103
   
291,103
 
Furniture and fixtures
   
89,118
   
99,644
 
Automobiles
   
239,077
   
350,209
 
Construction equipment
   
271,127
   
271,127
 
               
     
1,308,812
   
1,421,561
 
               
Accumulated depreciation and amortization:
             
Computer software
   
41,951
   
41,951
 
Computer equipment
   
334,110
   
305,133
 
Office equipment
   
246,401
   
219,534
 
Furniture and fixtures
   
77,310
   
79,846
 
Automobiles
   
203,737
   
316,241
 
Construction equipment
   
243,425
   
206,092
 
               
     
1,146,934
   
1,168,797
 
               
Net property and equipment
 
$
161,878
 
$
252,764
 

Note 8 - Operating Leases:

The Company conducts its operations in Glastonbury, Connecticut. The Company’s Glastonbury facility is leased under an operating lease that expires on October 31, 2007. For the years ended December 31, 2005 and 2004, the Company incurred rental expenses of $201,086 and $280,221, respectively.

At December 31, 2005, the future minimum lease payments for the next two years are:

2006
 
$
128,324
 
2007
   
106,936
 
 
Note 9 - Accounts Payable:

Accounts payable include amounts due to subcontractors which have been retained pending completion and customer acceptance of jobs. These amounts were $1,509,977 and $117,538 at December 31, 2005 and 2004, respectively.

24


GEMMA POWER SYSTEMS, LLC AND AFFILIATE

Notes to the Combined Financial Statements

For the Years Ended December 31, 2005 and 2004

Note 10 - Line of Credit:

The Company established a revolving line of credit of $2,500,000 with a bank which expires May 31, 2007. The variable interest rate is the prime rate as established by the bank. The bank has the right of setoff. The loan is secured by substantially all of the assets of the Company. As of December 31, 2005 and 2004, the Company had no advances against the line of credit. In addition, there are two financial covenants with which the Company must be in compliance. As of December 31, 2005 and 2004, the Company was in compliance with these covenants.

Note 11 - Profit Sharing Plan:

The Company has a qualified profit sharing plan that covers substantially all eligible employees. Pursuant to Internal Revenue Code Section 401(k), employees may elect to defer a portion of their salary or wages. Contributions by the Company are discretionary. The Company’s contribution expense for the years ended December 31, 2005 and 2004 was $282,697 and $8,538, respectively.

Note 12 - Incentive Compensation:

The Company pays its employees incentive compensation based on project and Company performance. Incentive compensation incurred by the Company for the year ended December 31, 2005 was $76,000. During 2004, the Company did not pay and subsequently reversed $4,708,543 of the 2003 accrued incentive compensation.

Note 13 - Backlog:

The backlog of gross revenue on work to be performed on signed contracts was $77,257,465 and $29,055,065 at December 31, 2005 and 2004, respectively.
 
25

 
(b)
Pro Forma Financial Information

Unaudited condensed pro forma combined statements of income for the fiscal year ended January 31, 2006 and for the nine months ended October 31, 2006. Unaudited condensed pro forma combined balance sheet as of October 31, 2006.

The accompanying unaudited condensed pro forma combined statements of income present the results of operations of AI and Gemma as if the acquisition of Gemma, the new bank financing of $8.0 million and the private offering of 2,853,335 shares, had occurred as of February 1, 2005. The pro forma information reflects the total consideration paid.

Gemma reports its results of operations using a calendar year end. In preparing the pro forma information, the Company utilized Gemma’s December 31, 2005 and September 30, 2006 results of operations in the unaudited condensed proforma combined statements for the year ended January 31, 2006 and the nine months ended October 31, 2006. AI used Gemma’s September 30, 2006 balance sheet in the unaudited condensed pro forma combined balance sheet as of October 31, 2006. No material events occurred subsequent to Gemma’s December 31, 2005 and September 30, 2006 financial reporting periods which would require adjustment to the Company’s unaudited condensed pro forma combined statements of income and unaudited condensed pro forma combined balance sheet. The pro forma data is not necessarily indicative of what the results would have been if the acquisition had occurred on the dates indicated.
 
26



ARGAN, INC.
Unaudited Condensed Pro Forma Combined
Statement of Income for the Year Ended January 31, 2006

   
AI as
     
Pro Forma
     
Consolidated
 
   
Reported (c)
 
Gemma (D)
 
Adjustments
     
Pro Forma
 
Net sales
                     
Power plant construction
 
$
-
 
$
48,622,000
 
$
-
       
$
48,622,000
 
Nutraceutical products
   
17,702,000
   
-
   
-
         
17,702,000
 
Telecom infrastructure services
   
10,750,000
   
-
   
-
         
10,750,000
 
Net Sales
   
28,452,000
   
48,622,000
   
-
         
77,074,000
 
Cost of sales
                               
Power plant construction
   
-
   
42,744,000
   
-
         
42,744,000
 
Nutraceutical products
   
13,842,000
   
-
   
-
         
13,842,000
 
Telecom infrastructure services
   
8,543,000
   
-
   
-
         
8,543,000
 
Gross profit
   
6,067,000
   
5,878,000
   
-
         
11,945,000
 
                                 
Selling, general and administrative expenses
   
7,469,000
   
2,082,000
   
716,400
   
(1)
   
10,374,200
 
                 
106,800
   
(2)
       
Impairment loss
   
6,497,000
   
-
   
-
         
6,497,000
 
Loss (income) from operations
   
(7,899,000
)
 
3,796,000
   
(823,200
)
       
(4,926,200
)
                                 
Interest expense and amortization of
                               
subordinated debt issuance costs
   
606,000
   
-
   
601,000
   
(5)
   
1,207,000
 
Other (income) expense, net
   
1,925,000
   
(56,000
)
 
-
         
1,869,000
 
Net (loss) income from operations before income
                               
taxes and other comprehensive income
   
(10,430,000
)
 
3,852,000
   
(1,424,200
)
       
(8,002,200
)
Income tax benefit (expense)
   
922,000
            
(945,628
)
 
(3)
   
(23,628
)
Net (loss) income
 
$
(9,508,000
)
$
3,852,000
 
$
(2,369,828
)
     
$
(8,025,828
)
                                 
Other comprehensive income (loss)
   
-
   
(30,000
)
             
(30,000
)
Comprehensive (loss) income
 
$
(9,508,000
)
$
3,822,000
             
$
(8,055,828
)
                                 
Basic and diluted loss per share
 
$
(2.76
)
             
(4)
 
$
(0.81
)
Weighted average number of shares
                               
outstanding - basic and diluted
   
3,439,000
                     
9,959,000
 
                                 
Other Financial Information:
                               
EBITDA (6)
 
$
(7,389,000
)
$
3,983,000
 
$
-
       
$
(3,406,000
)
 
Notes to unaudited condensed pro forma combined statement of Income.
 
(C)
Report on Form 10-KSB filed on May 15, 2006.
 
(D)
Gemma unaudited internally prepared results of operations are for the year ended December 31, 2005.
 
(1)
To adjust for the amortization of the purchase accounting valuation of $3.6 million for trade name which is being amortized over 5 years.
 
(2)
To adjust for the amortization of the purchase accounting valuation of $500,000 for non-compete agreement with the seller which is being amortized over the life of the five year contract.
 
(3)
To reflect the tax impact, assuming an effective tax rate of 38.95%, arising from the change in pretax income from net pro forma adjustments and the tax status of the entity.
 
(4)
Assumes 3,667,000 shares issued in connection with the acquisition of Gemma, plus 2,853,000 shares issued in the private placement simultaneous with the acquistion of Gemma, were outstanding for the entire period in calculating the consolidated pro forma basic and diluted earnings per share.
 
(5)
To adjust for one year of interest expense related to the $8 million note acquired simultaneous with the acquisition of Gemma.
 
(6)
We present EBITDA to provide investors with a supplemental measure of our operating performance.
The following table shows the calculation of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA):

Net income (loss)
 
$
(9,508,000
)
$
3,852,000
 
$
(2,369,828
)
$
(8,025,828
)
Interest expense
   
362,000
   
-
   
601,000
   
963,000
 
Taxes
   
(922,000
)
 
-
   
945,628
   
23,628
 
Depreciation and amortization
   
1,076,000
   
131,000
   
-
   
1,207,000
 
Amortization of intangible assets
   
1,603,000
   
-
   
823,200
   
2,426,200
 
EBITDA
 
$
(7,389,000
)
$
3,983,000
 
$
-
 
$
(3,406,000
)
 
27


ARGAN, INC.
Unaudited Condensed Pro Forma Combined
Statement of Income for the Nine Months Ended October 31, 2006

   
AI as
     
Pro Forma
     
Consolidated
 
   
Reported (c)
 
Gemma (D)
 
Adjustments
     
Pro Forma
 
Net sales
                     
Power plant construction
 
$
-
 
$
74,784,676
 
$
-
       
$
74,784,676
 
Nutraceutical products
   
16,288,000
   
-
               
16,288,000
 
Telecom infrastructure services
   
10,843,000
   
-
                  
10,843,000
 
Net Sales
   
27,131,000
   
74,784,676
   
-
         
101,915,676
 
Cost of sales
                               
Power plant construction
   
-
   
69,542,339
               
69,542,339
 
Nutraceutical products
   
12,561,000
   
-
               
12,561,000
 
Telecom infrastructure services
   
8,507,000
   
-
                  
8,507,000
 
Gross profit
   
6,063,000
   
5,242,337
   
-
         
11,305,337
 
                                 
                 
747,000
   
(1)
       
                 
537,000
   
(2)
       
Selling, general and administrative expenses
   
6,134,000
   
1,973,245
   
80,000
   
(3)
   
9,471,245
 
Income (loss) from operations
   
(71,000
)
 
3,269,092
   
(1,364,000
)
       
1,834,092
 
                                 
Interest expense and amortization of
                               
subordinated debt issuance costs
   
564,000
   
-
   
466,000
   
(6)
   
1,030,000
 
Other (income) expense, net
   
(5,000
)
 
(119,296
)
                
(124,296
)
Net income (loss) from operations before income
                               
taxes and other comprehensive income
   
(630,000
)
 
3,388,388
   
(1,830,000
)
       
928,388
 
Income tax (expense) benefit
   
202,000
            
(606,992
)
 
(4)
   
(404,992
)
Net income (loss)
 
$
(428,000
)
$
3,388,388
 
$
(2,436,992
)
     
$
523,396
 
                                 
Other comprehensive income
   
-
   
235
               
235
 
Comprehensive income (loss)
 
$
(428,000
)
$
3,388,623
             
$
523,631
 
                                 
Basic and diluted loss per share
 
$
(0.10
)
             
(5)
 
$
0.05
 
Weighted average number of shares
                               
outstanding - basic and diluted
   
4,312,000
                     
10,832,000
 
                                 
Other Financial Information:
                               
EBITDA (7)
 
$
1,721,000
 
$
3,448,931
 
$
-
       
$
5,169,931
 
 
Notes to unaudited condensed pro forma combined statement of Income.
 
(C)
Report on Form 10-QSB filed on December 14,2006.
 
(D)
Gemma unaudited internally prepared results of operations are for the nine months ended September 30, 2006.
 
(1)
To adjust for the amortization of the purchase accounting valuation of $7.0 million for customer relationships which is being amortized over the life of each contract.
 
(2)
To adjust for the amortization of the purchase accounting valuation of $3.6 million for trade name which is being amortized over 5 years.
 
(3)
To adjust for the amortization of the purchase accounting valuation of $500,000 for non-compete agreement with the seller which is being amortized over the life of the five year agreement.
 
(4)
To reflect the tax impact, assuming an effective tax rate of 38.95%, arising from the change in pretax income from net pro forma adjustments and the tax status of the entity.
 
(5)
Assumes 3,667,000 shares issued in connection with the acquisition of Gemma, plus 2,853,000 shares issued in the private placement simultaneous with the acquistion of Gemma, were outstanding for the entire period in calculating the consolidated pro forma basic and diluted earnings per share.
 
(6)
To adjust for nine months of interest expense related to the $8 million note acquired simultaneous with the acquisition of Gemma.
 
(7)
We present EBITDA to provide investors with a supplemental measure of our operating performance.
The following table shows the calculation of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA):

Net income (loss)
 
$
(428,000
)
$
3,388,388
 
$
(2,436,992
)
$
523,396
 
Interest expense
   
306,000
   
-
   
466,000
   
772,000
 
Taxes
   
(202,000
)
 
-
   
606,992
   
404,992
 
Depreciation and amortization
   
1,054,000
   
60,543
   
-
   
1,114,543
 
Amortization of intangible assets
   
991,000
   
-
   
1,364,000
   
2,355,000
 
EBITDA
 
$
1,721,000
 
$
3,448,931
 
$
-
 
$
5,169,931
 
 
 
28

 
ARGAN, INC.
Unaudited Condensed Pro Forma Combined
Balance Sheet as of October 31, 2006

   
AI as
 
 
 
Pro Forma
 
 
 
Consolidated
 
 
 
Reported (E)
 
Gemma (F)
 
Adjustments
 
 
 
Pro Forma
 
ASSETS
                               
CURRENT ASSETS:
                               
Cash and cash equivalents
 
$
233,000
 
$
30,616,000
 
$
(8,350,000
)
 
(1)
 
$
29,199,000
 
                 
8,000,000
   
(2)
 
     
                 
10,700,000
   
(9)
 
     
                 
(12,000,000
)
 
(10)
 
     
Cash in escrow
   
300,000
   
2,690,000
   
12,000,000
   
(10)
 
 
14,990,000
 
Accounts receivable, net of allowance
                               
for doubtful accounts of $147,000
   
4,726,000
   
-
   
-
         
4,726,000
 
Contract receivable
   
-
   
10,505,000
   
-
         
10,505,000
 
Receivable from affiliated entity
   
139,000
   
-
   
-
         
139,000
 
Investments available for sale
   
-
   
1,720,000
   
-
         
1,720,000
 
Estimated earnings in excess of billings
   
705,000
   
13,000
   
-
         
718,000
 
Inventories, net of reserves of $63,000
   
2,202,000
   
-
   
-
         
2,202,000
 
Prepaid expenses and other current assets
   
686,000
   
37,000
   
-
         
723,000
 
TOTAL CURRENT ASSETS
   
8,991,000
   
45,581,000
   
10,350,000
         
64,922,000
 
Property and equipment, net of accumulated
                               
depreciation of $2,138,000
   
3,313,000
   
80,000
   
-
         
3,393,000
 
Other assets
   
155,000
   
1,000
   
-
         
156,000
 
Contractual customer relationships, net
   
1,517,000
   
-
   
6,943,000
   
(4)
 
 
8,460,000
 
Trade name
   
224,000
   
-
   
3,582,000
   
(5)
 
 
3,806,000
 
Proprietary formulas, net
   
382,000
   
-
   
-
         
382,000
 
Non-compete agreement, net
   
1,020,000
   
-
   
534,000
   
(6)
 
 
1,554,000
 
Goodwill
   
7,505,000
   
-
   
12,475,000
   
(7)
 
 
19,980,000
 
TOTAL ASSETS
 
$
23,107,000
 
$
45,662,000
 
$
33,884,000
       
$
102,653,000
 
                                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                               
CURRENT LIABILITIES:
                               
Accounts payable
 
$
3,223,000
 
$
18,367,000
 
$
-
       
$
21,590,000
 
Due to affiliates
   
11,000
   
-
   
-
         
11,000
 
Accrued expenses
   
2,470,000
   
2,496,000
   
900,000
   
(1)
 
 
6,066,000
 
                 
200,000
   
(3)
 
     
Billings in excess of cost and earnings
   
3,000
   
14,452,000
   
-
         
14,455,000
 
Line of credit
   
1,288,000
   
-
   
-
         
1,288,000
 
Current portion of long-term debt
   
591,000
   
-
   
2,000,000
   
(2)
 
 
2,591,000
 
TOTAL CURRENT LIABILITIES
   
7,586,000
   
35,315,000
   
3,100,000
         
46,001,000
 
Deferred income tax liability
   
1,176,000
   
-
   
4,264,000
   
(8)
 
 
5,440,000
 
Other liabilities
   
19,000
   
-
   
-
         
19,000
 
Long-term debt
   
1,028,000
   
-
   
6,000,000
   
(2)
 
 
7,028,000
 
TOTAL LIABILITIES
   
9,809,000
   
35,315,000
   
13,364,000
         
58,488,000
 
STOCKHOLDERS' EQUITY
                               
Preferred stock, par value $.10 per share;
                               
500,000 shares authorized; no shares issued and outstanding
   
-
   
-
   
-
         
-
 
Common stock, par value $.15 per share;
                               
12,000,000 shares authorized; 4,577,243 shares
               
428,000
   
(9)
 
     
issued and 4,574,010 shares outstanding
   
686,000
   
-
   
550,000
   
(1)
 
 
1,664,000
 
Warrants outstanding
   
849,000
   
-
   
-
         
849,000
 
Additional paid-in capital
   
27,269,000
   
-
   
19,617,000
   
(1)
 
 
57,158,000
 
                 
10,272,000
   
(9)
 
     
Accumulated other comprehensive loss
   
(7,000
)
 
-
   
-
         
(7,000
)
Accumulated deficit
   
(15,466,000
)
 
10,347,000
   
(10,347,000
)
 
(1)
 
 
(15,466,000
)
Treasury stock at cost; 3,233 shares
   
(33,000
)
 
-
   
-
         
(33,000
)
TOTAL STOCKHOLDERS' EQUITY
   
13,298,000
   
10,347,000
   
20,520,000
         
44,165,000
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
23,107,000
 
$
45,662,000
 
$
33,884,000
       
$
102,653,000
 
 
Notes to unaudited condensed pro forma balance sheet.
 
(E)
Report on Form 10-QSB filed on December 14, 2006
(F)
Gemma's unaudited internally prepared balance sheet is as of September 30, 2006.
(1)
To adjust for the purchase of Gemma using cash of $8,350,000, accrued expense of $900,000 for tax payments due to former owners of Gemma and 3,666,667 shares issued on December 8, 2006. The fair market value of Argan, Inc. common stock on the issue date was $5.50 per share.
(2)
To adjust liability account for loan draw of $8,000,000 simultaneous with the Gemma purchase.
(3)
To record estimated costs associated with legal, accounting and other fees incurred to consummate the acquisition of VLI.
(4)
To adjust for the purchase accounting valuation of $7.0 million for customer relationships.
(5)
To adjust for the purchase accounting valuation of $3.6 million for trade name.
(6)
To adjust for the purchase accounting valuation of $500,000 for non-compete agreement.
(7)
To adjust for the purchase accounting valuation of $12,474,000 for goodwill.
(8)
To adjust for deferred tax liabilities related to the purchase accounting valuation of customer relationships, non-compete agreement and trade name.
(9)
To adjust for the private placement of 2,853,333 shares at $3.75 per share with proceeds of $10,700,000.
(10)
To transfer $12,000,000 into an escrow account for a contingency agreement and a collateral agreement relating to the purchase of Gemma.
 
29


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
     
 
ARGAN, INC.
 
 
 
 
 
 
Date: January 25, 2007 By:   /s/ Rainer Bosselmann
 
Rainer Bosselmann
 
Chairman of the Board and
Chief Executive Officer
 
30


EXHIBIT INDEX

Exhibit No.
Description

4.1
Stock Purchase Agreement dated as of December 8, 2006 by and among Argan, Inc. and the purchasers identified on Schedule A attached thereto. *

4.2
Stock Purchase Agreement dated as of December 8, 2006 by and between Argan, Inc. and Argan Investments LLC. *

4.3
Registration Rights Agreement dated as of December 8, 2006 by and between Argan, Inc. and Argan Investments LLC. *

4.4
Escrow Agreement dated as of December 8, 2006 by and among Argan, Inc., the purchasers identified on Schedule A attached thereto and Robinson & Cole LLP. *

4.5
Registration Rights Agreement dated as of December 8, 2006 by and among Argan, Inc., William F. Griffin, Jr. and Joel M. Canino. *

4.6
Escrow Agreement, dated as of December 8, 2006 by and among the Argan, Inc., William F. Griffin, Jr., Joel M. Canino, Michael Price and Curtin Law Roberson Dunigan & Salans, P.C *

10.1
Membership Interest Purchase Agreement, dated as of December 6, 2006, by and among, Argan, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California, William F. Griffin, Jr. and Joel M. Canino. *

10.2
Stock Purchase Agreement, dated as of December 8, 2006, by and among Argan, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California, William F. Griffin, Jr. and Joel M. Canino. *

10.3
Employment Agreement dated as of December 8, 2006 by and between Gemma Power Systems, LLC and Joel M. Canino. *

10.4
Employment Agreement dated as of December 8, 2006 by and between Gemma Power Systems, LLC and William M. Griffin, Jr. *

10.5
Second Amended and Restated Financing and Security Agreement dated December 11, 2006 by and among Argan, Inc., Southern Maryland Cable, Inc., Vitarich Laboratories, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California, Gemma Power Hartford, LLC and Bank of America, N.A. *

10.6
Fourth Amended and Restated Revolving Credit Note dated December 11, 2006, issued by Argan, Inc., Southern Maryland Cable, Inc., Vitarich Laboratories, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California and Gemma Power Hartford, LLC in favor of Bank of America, N.A. *

10.7
Amended and Restated 2006 Term Note dated December 11, 2006, issued by Argan, Inc., Southern Maryland Cable, Inc., Vitarich Laboratories, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California and Gemma Power Hartford, LLC in favor of Bank of America, N.A. *

10.8
Acquisition Term Note dated December 11, 2006, issued by Argan, Inc., Southern Maryland Cable, Inc., Vitarich Laboratories, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California and Gemma Power Hartford, LLC in favor of Bank of America, N.A. *

31

 
10.9
Pledge, Assignment and Security Agreement dated as of December 8, 006 by Argan, Inc. (on behalf of Southern Maryland Cable, Inc.) in favor of Bank of America, N.A.  *

10.10
Pledge, Assignment and Security Agreement dated as of December 8, 2006 by Argan, Inc. (on behalf of Vitarich Laboratories, Inc.) in favor of Bank of America, N.A. *

10.11
Pledge, Assignment and Security Agreement dated as of December 8, 2006 by Argan, Inc. (on behalf of Gemma Power Systems, LLC) in favor of Bank of America, N.A.*

10.12
Pledge, Assignment and Security Agreement dated as of December 8, 2006 by Argan, Inc. (on behalf of Gemma Power, Inc.) in favor of Bank of America, N.A. *

10.13
Pledge, Assignment and Security Agreement dated as of December 8, 2006 by Argan, Inc. (on behalf of Gemma Power Systems California) in favor of Bank of America, N.A. *

10.14
Pledge, Assignment and Security Agreement dated as of December 8, 2006 by Gemma Power Systems, LLC (on behalf of Gemma Power Hartford, LLC) in favor of Bank of America, N.A. *

10.15
Pledge and Assignment Agreement dated as of December 8, 2006 by Argan, Inc. in favor of Bank of America, N.A. for the benefit of Travelers Casualty and Surety Company of America *

23.01
Consent of Independent Public Accounting Firm
 

* Previously attached
 
 
32