ADDVANTAGE TECHNOLOGIES GROUP INC - Quarter Report: 2007 August (Form 10-Q)

form10q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED June 30, 2007

□TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM________________ TO ______________

Commission File number 1-10799

ADDvantage Technologies Group, Inc.

(Exact name of registrant as specified in its charter)

1-10799	73-1351610
(Commission file Number)	(IRS Employer Identification No.)

1221 E. Houston, Broken Arrow Oklahoma	74012
(Address of Principal Executive Offices)	(Zip Code)

Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.	Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule12b-2 of the Exchange Act. (Check one): Large Accelerated Filer o Accelerated Filer o Non-accelerated filer x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12-2 of the Exchange Act).	Yes o No x

Shares outstanding of the issuer's $.01 par value common stock as of July 30, 2007 were 10,243,756.

ADDVANTAGE TECHNOLOGIES GROUP, INC.

Form 10-Q

For the Period Ended June 30, 2007

	PART I. FINANCIAL INFORMATION
		Page
Item 1.	Financial Statements.

	Consolidated Balance Sheets	3
	June 30, 2007 (unaudited) and September 30, 2006 (audited)

	Consolidated Statements of Income and Comprehensive Income (unaudited)	5
	Three and Nine Months Ended June 30, 2007 and 2006

	ConsolidatedStatements of Cash Flows (unaudited)	6
	Nine Months Ended June 30, 2007 and 2006

	Notes to unaudited consolidated financial statements	7

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations.	10

Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	15

Item 4.	Controls and Procedures.	15

	PART II - OTHER INFORMATION 16

Item 6.	Exhibits.	16

	SIGNATURES	16

ADDVANTAGE TECHNOLOGIES GROUP, INC.

CONSOLIDATED BALANCE SHEETS

	June 30,		September 30,
	2007		2006
	(Unaudited)		(Audited)
Assets
Current assets:
Cash	$	34,280	$	98,898
Accounts receivable, net allowance of $218,000 and $554,000, respectively		7,202,662		5,318,127
Income tax receivable		-		307,299
Inventories, net of allowance for excess and obsolete inventory of $1,481,000 and $1,178,000, respectively		30,485,317		28,990,696
Deferred income taxes		1,043,000		1,074,000
Total current assets		38,765,259		35,789,020
Property and equipment, at cost:
Machinery and equipment		3,146,741		2,697,476
Land and buildings		4,994,661		1,668,511
Leasehold improvements		205,797		205,797
		8,347,199		4,571,784
Less accumulated depreciation and amortization		(2,254,021)		(2,033,679)
Net property and equipment		6,093,178		2,538,105

Other assets:
Deferred income taxes		682,000		702,000
Goodwill		1,592,039		1,560,183
Other assets		209,254		335,566
Total other assets		2,483,293		2,597,749

Total assets	$	47,341,730	$	40,924,874

See notes to unaudited consolidated financial statements.

ADDVANTAGE TECHNOLOGIES GROUP, INC.

CONSOLIDATED BALANCE SHEETS

	June 30,		September 30,
		2007,	2006
	(Unaudited)		(Audited)
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	2,337,101	$	2,618,490
Accrued expenses		1,451,646		1,181,139
Income taxes payable		889,197		-
Bank revolving line of credit		2,239,303		3,476,622
Notes payable – current portion		1,427,097		1,241,348
Dividends payable		210,000		210,000
Total current liabilities		8,554,344		8,727,599

Notes payable		6,202,819		4,666,738
Stockholders’ equity:
Preferred stock, 5,000,000 shares authorized,
$1.00 par value, at stated value:
Series B, 7% cumulative; 300,000 shares issued and
outstanding with a stated value of $40 per share		12,000,000		12,000,000
Common stock, $.01 par value; 30,000,000 shares
authorized; 10,264,856 and 10,252,856 shares issued, respectively		102,649		102,528
Paid-in capital		(6,391,268)		(6,474,018)
Retained earnings		26,853,629		21,863,685
Accumulated other comprehensive income:
Unrealized gain on interest rate swap, net of tax		73,721		92,506
		32,638,731		27,584,701

Less: Treasury stock, 21,100 shares at cost		(54,164)		(54,164)
Total stockholders’ equity		32,584,567		27,530,537

Total liabilities and stockholders’ equity	$	47,341,730	$	40,924,874

See notes to unaudited consolidated financial statements.

ADDVANTAGE TECHNOLOGIES GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(UNAUDITED)

	Three Months Ended June30,					Nine Months Ended June 30,
	2007		2006		2007		2006
Net sales income	$	16,100,746	$	11,926,117	$	44,389,169	$	36,665,636
Net service income		1,462,355		1,273,342		3,963,000		3,706,591
Total income		17,563,101		13,199,459		48,352,169		40,372,227

Costs of sales		10,560,250		8,294,822		29,602,339		24,665,731
Cost of service		925,209		857,079		2,771,020		2,788,597
Gross profit		6,077,642		4,047,558		15,978,810		12,917,899
Operating, selling, general and
administrative expenses		2,290,244		1,834,478		6,247,292		5,931,119
Depreciation and amortization		77,890		59,554		220,342		166,813
Income from operations		3,709,508		2,153,526		9,511,176		6,819,967
Interest expense		145,097		106,827		446,232		418,876
Income before income taxes		3,564,411		2,046,699		9,064,944		6,401,091
Provision for income taxes		1,354,000		704,000		3,445,000		2,240,000

Net income		2,210,411		1,342,699		5,619,944		4,161,091

Other comprehensive income:

Unrealized gain (loss) on interest rate swap (net of taxes)		5,821		11,520		(18,785		49,870
Comprehensive income	$	2,216,232	$	1,354,219	$	5,601,159	$	4,210,961


Net income	$	2,210,411	$	1,342,699	$	5,619,944	$	4,161,091
Preferred dividends		210,000		210,000		630,000		630,000
Net income attributable
to common stockholders	$	2,000,411	$	1,132,699	$	4,989,944	$	3,531,091

Earnings per share:
Basic	$	0.20	$	0.11	$	0.49	$	0.35
Diluted	$	0.19	$	0.11	$	0.49	$	0.35

Shares used in per share calculation
Basic		10,237,089		10,171,534		10,234,534		10,125,992
Diluted		10,265,335		10,206,152		10,239,981		10,174,415

See notes to unaudited consolidated financial statements.

ADDVANTAGE TECHNOLOGIES GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

	Nine Months Ended June 30,
	2007		2006
Cash Flows from Operating Activities
Net income	$	5,619,944	$	4,161,091
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization		220,342		166,813
Provision for losses on accounts receivable		121,000		288,700
Provision for excess and obsolete inventory		311,000		-
Deferred income tax provision/(benefit)		51,000		(154,000)
Stock based compensation expense		61,411		96,574
Change in:
Receivables		(1,698,236)		993,956
Inventories		(1,805,621)		(1,644,918)
Other assets		107,527		(3,453)
Accounts payable		(281,389)		(1,811,820)
Accrued expenses		1,159,704		(524,768)
Net cash provided by operating activities		3,866,682		1,568,175

Cash Flows from Investing Activities
Additions of land and building		(3,326,150)		-
Acquisition of business and certain assets		(166,951)		(450,000
Additions to machinery and equipment		(314,170)		(65,504
Net cash (used in) investing activities		(3,807,271)		(515,504

Cash Flows from Financing Activities
Net borrowing under line of credit		(1,237,319)		(458,459
Proceeds from issuance of notes payable		2,760,291		-
Payments on notes payable		(1,038,461)		(929,221
Proceeds from stock options exercised		21,460		689,022
Payments of preferred dividends		(630,000)		(630,000
Net cash (use in) financing activities		(124,029)		(1,328,658

Net (decrease) in cash		(64,618)		(275,987

Cash, beginning of period		98,898		449,219

Cash, end of period	$	34,280	$	173,232

Supplemental Cash Flow Information
Cash paid for interest	$	440,686	$	421,668
Cash paid for income taxes	$	2,304,382	$	2,577,509

See notes to unaudited consolidated financial statements.

Notes to unaudited consolidated financial statements

Note 1 - Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial statements and do not include all the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. However, the information furnished reflects all adjustments, consisting only of normal recurring items which are, in the opinion of management, necessary in order to make the financial statements not misleading. The consolidated financial statements as of September 30, 2006 have been audited by an independent registered public accounting firm. It is suggested that these consolidated financial statements be read in conjunction with the financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2006.

Reclassifications

Certain reclassifications have been made to the 2006 financial statements to conform to the 2007 presentation.

Note 2 - Description of Business

ADDvantage Technologies Group, Inc., through its subsidiaries Tulsat Corporation, ADDvantage Technologies Group of Nebraska, Inc., NCS Industries, Inc., ADDvantage Technologies Group of Missouri, Inc. (dba ComTech Services), ADDvantage Technologies Group of Texas, Tulsat – Atlanta, LLC, Jones Broadband International, Inc., and Tulsat-Pennsylvania LLC (dba Broadband Remarketing International) (collectively, the "Company"), sells new and refurbished cable television equipment throughout North America and Latin America in addition to being a repair center for various cable companies. The Company operates in one business segment and product sales consist of different types of equipment used in the cable television equipment industry (CATV).

Note 3 – Earnings Per Share

Basic and diluted net earnings per share were computed in accordance with Statement of Financial Accounting Standards No. 128, "Earnings Per Share." Basic net earnings per share is computed by dividing net earnings available to common shareholders (numerator) by the weighted average number of common shares outstanding (denominator) during the period and excludes the dilutive effect of stock options. Diluted net earnings per share gives effect to all potentially dilutive common stock equivalents during a period. In computing diluted net earnings per share, the average stock price for the period is used in determining the number of shares assumed to be reacquired under the treasury stock method from the exercise of stock options.

	Three Months Ended June 30,					Nine Months Ended June 30,
	2007		2006		2007		2006
Basic EPS Computation:

Net income attributable to
common stockholders	$	2,000,411	$	1,132,699	$	4,989,944	$	3,531,091

Weighted average outstanding
common shares		10,237,089		10,171,534		10,234,534		10,125,992

Earnings per Share – Basic	$	0.20	$	0.11	$	0.49	$	0.35

Diluted EPS Computation:

Net income attributable to
common stockholders	$	2,000,411	$	1,132,699	$	4,989,944	$	3,531,091

Weighted average outstanding
common shares		10,237,089		10,171,534		10,234,534		10,125,992

Potentially dilutive securities
Effect of dilutive stock options		28,246		34,618		5,447		48,423
Weighted average shares outstanding
- assuming dilution		10,265,335		10,206,152		10,239,981		10,174,415

Earnings per Share – Diluted	$	0.19	$	0.11	$	0.49	$	0.35

Note 4 – Line of Credit and Notes Payable

At June 30, 2007, a $2.2 million balance was outstanding under a $7.0 million line of credit due November 30, 2007, with interest payable monthly based on the prevailing 30-day LIBOR rate plus 2.0% (7.32% at June 30, 2007). $4.8 million of the $7.0 million line of credit was available at June 30, 2007. Borrowings under the line of credit are limited to the lesser of $7.0 million or the sum of 80% of qualified accounts receivable and 50% of qualified inventory for working capital purposes. Among other financial covenants, the line of credit agreement provides that the Company’s net worth must be greater than $15 million plus 50% of annual net income (with no deduction for net losses), determined quarterly. The line of credit is collateralized by inventory, accounts receivable, equipment and fixtures, and general intangibles.

Cash receipts are applied from the Company’s lockbox account directly against the bank line of credit, and checks clearing the bank are funded from the line of credit. The resulting overdraft balance, consisting of outstanding checks, was $1.3 million at June 30, 2007 and is included in the bank revolving line of credit.

An $8.0 million amortizing term note was obtained from the Company's primary financial lender to finance the redemption of the outstanding shares of the Series A Convertible Preferred Stock at September 30, 2004. The outstanding balance on this note was $4.7 million at June 30, 2007. The note is due on September 30, 2009, with monthly principal payments of $0.1 million plus accrued interest, and the note bears interest at the prevailing 30-day LIBOR rate plus 2.50% (7.82% as of June 30, 2007). An interest rate swap was entered into simultaneously with the note on September 30, 2004, which fixed the interest rate at 6.13%. Upon entering into this interest rate swap, the Company designated this derivative as a cash flow hedge by documenting the Company’s risk management objective and strategy for undertaking the hedge along with methods for assessing the swap's effectiveness. At June 30, 2007, the fair market value of the interest rate swap approximated its carrying value of $0.1 million.

Notes payable of $0.3 million, secured by real estate, are due in monthly payments through 2013 with interest at 5.5% through 2008, converting thereafter to prime minus .25%.

On November 20, 2006 the Company purchased real estate consisting of an office and warehouse facility located on ten acres in Broken Arrow, Oklahoma from Chymiak Investments, LLC for $3.3 million. The office and warehouse facility is currently being utilized as the Company's headquarters and the office and warehouse of the Tulsat Corporation subsidiary. The office and warehouse facility contains approximately 100,000 square feet of gross building area and was recently renovated and modified for the specific use of the Company. The Company obtained a $2.8 million amortizing term loan on November 20, 2006, secured by the real estate purchased, to finance the purchase of the facility. The term loan matures over fifteen years and payments are due monthly, beginning December 31, 2006, at $15,334 plus accrued interest. Interest on the outstanding note balance accrues at the prevailing 30-day LIBOR rate plus 1.5% (6.82% at June 30, 2007).

Note 5 - Commitment and Contingences

On May 14, 2007, the Company's subsidiary, Tulsat Corporation, entered into a contract to construct a 62,500 square foot warehouse facility for $1.7 million. The new facility will be located on property contiguous to the Company's headquarters and Tulsat's office and warehouse facility located in Broken Arrow, Oklahoma. The Company plans to complete and occupy the new warehouse by December 31, 2007 and expects to pay for the construction costs through internal funds generated from operations. As of June 30, 2007, the Company had not incurred any construction costs associated with the new warehouse facility.

On May 24, 2007, the Company’s subsidiary, ComTech Services, entered into a contract to construct a new 18,000 square foot warehouse and parking facility on the subsidiary’s existing property in Sedalia, Missouri. The Company expects to pay for the estimated construction costs of $0.4 million through internal funds generated from operations. As of June 30, 2007, the Company had incurred construction costs of $0.1 million associated with the new facility.

Note 6 – Stock Option Plans

The 1998 Incentive Stock Plan (the "Plan") provides for the award to officers, directors, key employees and consultants of stock options and restricted stock. The Plan provides that upon any issuance of additional shares of common stock by the Company, other than pursuant to the Plan, the number of shares covered by the Plan will increase to an amount equal to 10% of the then outstanding shares of common stock. Under the Plan, option prices will be set by the Board of Directors and may be greater than, equal to, or less than fair market value on the grant date.

At June 30, 2007, 1,009,652 shares of common stock were reserved for the exercise of stock awards under the 1998 Incentive Stock Plan. Of the shares reserved for exercise of stock awards, 729,652 shares were available for future grants.

A summary of the status of the Company's stock options for the six months ended June 30, 2007 is presented below.

	2007
	Wtd. Avg.
	Shares			Ex. Price

Outstanding at September 30, 2006	$	105,750		$	3.99
Granted		30,000			3.45
Exercised	$	(12,000	)	$	1.79
Canceled		-			-
Outstanding at June 30, 2007	$	123,750		$	4.07

Exercisable at June 30, 2007	$	116,250		$	3.96

In the first quarter of fiscal year 2006, the Company adopted Statement of Financial Accounting Standards 123(R), “Share Based Payment” (“SFAS 123R”). SFAS 123R requires all share-based payments to employees, including grants of employee stock options, be recognized in the financial statements based on their grant date fair value. The Company elected the modified-prospective transition method of adopting SFAS 123R which requires the fair value of unvested options be calculated and amortized as compensation expense over the remaining vesting period. SFAS 123R does not require the Company to restate prior periods for the value of vested options. Compensation expense for stock based awards is included in the operating, selling, general and administrative expense section of the consolidated statements of income and comprehensive income.

The Company estimates the fair value of the options granted using the Black-Scholes option valuation model and the assumptions shown in the table below. The Company estimates the expected term of options granted based on the historical grants and exercises of the Company’s options. The Company estimates the volatility of its common stock at the date of the grant based on both the historical volatility as well as the implied volatility on its common stock, consistent with SFAS 123R and Securities and Exchange Commission Staff Accounting Bulletin No. 107 (SAB No. 107). The Company bases the risk-free rate that is used in the Black-Scholes option valuation model on the implied yield in effect at the time of the option grant on U.S. Treasury zero-coupon issues with equivalent expected term. The Company has never paid cash dividends on its common stock and does not anticipate paying cash dividends in the foreseeable future. Consequently, the Company uses an expected dividend yield of zero in the Black-Scholes option valuation model. The Company amortizes the resulting fair value of the options ratably over the vesting period of the awards. The Company uses historical data to estimate the pre-vesting option forfeitures and records share-based expense only for those awards that are expected to vest. A summary of the Company's current estimates are presented below.

	Nine Months Ended
	June 30, 2007
Average expected life	5.0
Average expected volatility factor	25%
Average risk-free interest rate	4.45%
Average expected dividend yield	------

On March 6, 2007 the Company issued nonqualified stock options totaling 30,000 shares to directors and executives. All of the granted options were fully vested on their issue date. The Company used the Black Scholes pricing model to calculate the value of the options. The value of the options granted on March 6, 2007 totaled $48,060.

For the nine months ended June 30, 2007, the Company recorded compensation expense of $61,411 representing the fair value of the vested options granted on March 6, 2007 and the amortizing fair value of the unvested options granted prior to fiscal 2007. As of June 30, 2007, compensation costs related to unvested stock awards not yet recognized in the statements of operations totaled $9,051, which will be recognized over the remaining three year vesting term.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Special Note on Forward-Looking Statements

Certain statements in Management's Discussion and Analysis ("MD&A"), other than purely historical information, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements generally are identified by the words "believe," "will," "would," "will be," "will continue," "will likely result," and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. These statements are subject to a number of risks, uncertainties and developments beyond our control or foresight, including changes in the trends of the cable television industry, formation of competitors, changes in governmental regulation or taxation, changes in our personnel and other such factors. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events, or otherwise. Readers should carefully review the risk factors described under Item 1A of our Annual Report on Form 10-K filed for the year ended September 30, 2006 and in other documents we file from time to time with the Securities and Exchange Commission.

Overview

The following MD&A is intended to help the reader understand the results of operations, financial condition, and cash flows of ADDvantage Technologies Group, Inc. MD&A is provided as a supplement to, and should be read in conjunction with, our financial statements and the accompanying notes to the financial statements ("Notes").

We are a Value Added Reseller ("VAR") for select Scientific-Atlanta and Motorola new products and we are a distributor for several other manufacturers of cable television ("CATV") equipment. We also specialize in the sale of surplus new and refurbished previously-owned CATV equipment to CATV operators and other broadband communication companies. It is through our development of these vendor relationships that we have focused our initiative to market our products and services to the larger cable multiple system operators ("MSOs") and Telecommunication Companies (“Telcoms”). These customers provide an array of different communications services as well as compete in their ability to offer subscribers "Triple Play" transmission services, including data, voice and video.

New Product Offering

During the fourth quarter of fiscal 2006 we added digital converter boxes to our product offerings. The digital converter boxes we purchase and currently sell are considered legacy boxes as the security features are not separable from the boxes. We sold approximately 32,000 legacy converter boxes during the first nine months of fiscal 2007, generating revenues of approximately $2.2 million, and are repairing and processing in excess of 107,000 additional legacy converter boxes. The inventory value of the boxes at June 30, 2007 totaled approximately $3.9 million and we expect to invest an additional approximate $1.5 million to repair and process the remaining legacy boxes currently in inventory.

Throughout the fiscal year, we projected strong domestic demand for our legacy digital converter boxes based on the July 1, 2007 FCC ban deadline for purchasing these types of boxes. However, rather than making large purchases prior to the ban date, many domestic MSOs chose to petition the FCC for a waiver to the ban requirements and wait to receive a reply before acquiring any additional boxes. During the quarter ended June 30, 2007, many of the MSOs were granted waivers and the FCC continues to review waiver requests. The most common type of waiver issued allows the MSO to continue to purchase and distribute legacy boxes based on their commitment to convert to the new box type by February, 2009, when the FCC has mandated that all cable transmissions be digitally broadcast.

Subsequent to June 30, 2007, we have received several purchase orders for legacy boxes from domestic MSOs that obtained waivers, totaling in excess of $2.0 million, and we continue to receive orders from international customers, which we expect to become our predominant customer base for legacy boxes in the future as waivers expire. During the next few years, as domestic MSO customers convert to the new box type, we expect the normal attrition of legacy boxes will produce a surplus supply that will drive down pricing in the international market. If this happens, our margins on legacy digital converter box sales will be impacted. However, we expect the sales prices for the refurbished legacy digital boxes will remain above our investment costs.

Results of Operations

Comparison of Results of Operations for the Three Months Ended June 30, 2007 and June 30, 2006

Net Sales. Net sales increased $4.4 million, or 33.3%, to $17.6 million for the third quarter of fiscal 2007 from $13.2 million for the same period of fiscal 2006. New equipment sales grew by $2.8 million, or 28.3%, to $12.7 million in the third quarter of fiscal 2007 from $9.9 million in the third quarter of fiscal 2006. The majority of this growth came from increased sales to three large MSO customers whose purchases increased for the quarter by $1.1 million, $0.6 million and $0.4 million, respectively. Sales to these customers and other large MSOs increased over the same period last year as many customers purchased new equipment as part of large capital improvement projects to upgrade the bandwidth of their communication systems. Refurbished equipment sales increased $1.4 million, or 70%, to $3.4 million in the second quarter of fiscal 2007, from $2.0 million for the same period last year. Sales of our recently introduced refurbished digital converter boxes comprised $0.9 million of the increased third quarter sales. The remaining increase in refurbished sales of $0.5 million came from product sales to smaller cable customers that are expanding the size of their existing subscriber territory or performing upgrades from analog equipment, which carries only basic video signals, to digital based equipment that can transmit voice, data and video signals. Repair revenue increased $0.2 million, or 15.4%, to $1.5 million in the second quarter of fiscal 2007 from $1.3 million in the third quarter of fiscal 2006. The additional revenues resulted from the incremental business from ComTech Services' new service location in Mishawaka, Indiana ("ComTech-Indiana") of $0.1 million, which began operations on October 10, 2006, along with increased revenues of $0.1 million due to additional service routes being operated by our Jones Broadband division.

Costs of Sales. Costs of sales includes (i) the costs of new and refurbished equipment, on a weighted average cost basis, sold during the period, (ii) the equipment costs used in repairs, (iii) the related transportation costs, and (iv) the labor and overhead directly related to these sales. Costs of sales increased $2.3 million, or 25.0%, to $11.5 million in the third quarter of fiscal 2007 from $9.2 million for the same period in fiscal 2006. The increase was primarily due to the increased product sales for the period.

Gross Profit. Gross profit increased $2.1 million, or 53.3%, to $6.1 million in the third quarter of fiscal 2007 from $4.0 million for the same period in fiscal 2006. The increase in gross profit was a direct result of the increase in sales for the quarter. Gross profit margins increased to 34.6% in the third quarter of fiscal 2007 from 30.7% in the third quarter of fiscal 2006. Gross profit margins improve due primarily to the large increase in refurbished product sales, which products have higher margins. Gross profit margins were also favorably impacted from an increase in sales of new products originally acquired on the surplus market rather than from OEM suppliers.

Operating, Selling, General and Administrative Expenses. Operating, selling, general and administrative expenses include personnel costs (including fringe benefits, insurance and taxes), occupancy, communication and professional services, among other less significant cost categories. Operating, selling, general and administrative expenses increased $0.5 million to $2.3 million for the third quarter of fiscal 2007 from $1.8 million reported in the same period of fiscal 2006. We recorded a $0.1 million increase in payroll accrual related to year end bonuses as well as an increase in our bad debt reserve of $0.1 million associated with a customer whose receivable became doubtful. We also incurred incremental payroll from the new operations of Tulsat-Pennsylvania, LLC ("BRI") which began operations on June 30, 2006 and ComTech-Indiana, which began operations on October 10, 2006 of $0.1 million and $0.1 million, respectively.

Income from Operations. Income from operations increased $1.5 million, or 68.2%, to $3.7 million for the third quarter of fiscal 2007 from $2.2 million for the same period of fiscal 2006. Income from operations primarily increased as a result of the increase in sales and gross profit for the period.

Interest Expense. In fiscal 2004, we entered into an interest rate swap agreement to fix the interest rate of an $8.0 million monthly amortizing note, of which $4.7 million remained outstanding as of June 30, 2007, at an interest rate of 6.13% per annum. Interest rates on the remaining debt instruments, which had outstanding principal balances totaling $5.4 million as of June 30, 2007, fluctuate periodically based on specific criteria outlined in the corresponding debt agreements. Interest expense for the third quarter of fiscal year 2007 was $0.1 million which was substantially the same as we incurred during the same period last year. As of June 30, 2007, the outstanding balance on the line of credit balance was $2.2 million, compared with $1.8 million as of June 30, 2006. The interest rates on the line of credit as of June 30, 2007 and 2006 were 7.32% and 7.35%, respectively.

Income Taxes. The provision for income taxes for the third quarter of fiscal 2007 was $1.4 million, or 38.0% of profit before taxes, compared to $0.7 million, or 34.4% of profit before taxes for the same period last year. Our estimated effective tax rate for 2007 was increased as the tax deduction for compensation expense from stock options exercised is expected to be minimal in 2007.

Comparison of Results of Operations for the nine months ended June 30, 2007 and June 30, 2006

Net Sales. Net sales increased by $8.0 million, or 19.8%, to $48.4 million for the nine months ended June 30, 2007 from $40.4 million for the same period in fiscal 2006. New equipment sales grew by $4.2 million, or 13.9%, to $34.4 million for the nine months ended June 30, 2007 from $30.2 million for the same period in fiscal 2006. The majority of this growth came from increased sales to our two largest customers totaling approximately $3.3 million. New product sales increased in 2007 as many customers have started capital improvements to upgrade the bandwidth of their communication signals. Sales of refurbished products grew $3.5 million, or 53.8%, to $10.0 million for the nine months ended June 30, 2007 from $6.5 million for the same period in fiscal 2006. Sales of refurbished products increased incrementally $2.6 million primarily from the addition of the digital converter box product line introduced during the fourth quarter of fiscal 2006. The remaining increase in refurbished product sales is attributable to several small regional cable providers purchasing increased quantities of more cost effective products to expand their subscriber base coverage or transition from analog to digital transmission to offer additional voice and data services. Repair service revenue remained relatively consistent, growing to $4.0 million for the nine months ended June 30, 2007 from $3.7 million for the same period in fiscal 2006. The additional service revenues generated came from the incremental business of $0.1 million from ComTech-Indiana, which began operations on October 10, 2006 along with increased revenues of $0.2 million due to additional service routes being operated by our Jones Broadband division.

We expect sales of new products to remain strong in the remaining three months of fiscal 2007 as several large MSOs continue their capital improvement projects to increase the bandwidth of their digital communication signals. Furthermore, we expect continued incremental growth from the sales of our legacy digital converter boxes in the U.S. through the end of the fiscal year.

Costs of Sales. Costs of sales includes (i) the costs of new and refurbished equipment, on a weighted average cost basis, sold during the period, (ii) the equipment costs used in repairs, (iii) the related transportation costs, and (iv) the labor and overhead directly related to these sales. Costs of sales increased $4.9 million, or 17.9%, to $32.4 million for the nine months ended June 30, 2007 from $27.5 million for the same period of fiscal 2006. The increase in costs was the direct result of our increased net sales.

Gross Profit. Gross profit increased $3.1 million, or 24.0%, to $16.0 million for the nine months ended, June 30, 2007 from $12.9 million for the same period of fiscal 2006. The increased gross profit for fiscal 2007 was attributed to the increase in sales of new and refurbished products. Gross profit margins increased to 33.0% for the first nine months of 2007 compared to 32.0% for the same period last year. This increase in gross profit margins was attributed to increased sales of our refurbished product line, which sales have higher margins than new products, as well as an increase in sales of new products originally acquired on the surplus market rather than from OEM suppliers.

Operating, Selling, General and Administrative Expenses. Operating, selling, general and administrative expenses include personnel costs (including fringe benefits, insurance and taxes), occupancy, communication and professional services, among other less significant cost categories. Operating, selling, general and administrative expenses increased $0.3 million, or 5.1%, to $6.2 million for the nine months ended June 30, 2007 from $5.9 million for the same period of fiscal 2006. This increase was primarily attributed the incremental administrative expenses associated with the new BRI and ComTech-Indiana operations for the first nine months of fiscal 2007 of $0.3 million and $0.1 million, respectively.

Income from Operations. Income from operations increased $2.7 million, or 39.7%, to $9.5 million for the nine months ended June 30, 2007 from $6.8 million for the same period last year. Income from operations increased primarily due to increased new and refurbished product sales associated with customer bandwidth upgrades and the incremental sales related to the digital converter box product line.

Interest Expense. In fiscal 2004, we entered into an interest rate swap agreement to fix the interest rate of a $8.0 million monthly amortizing note, of which $4.7 million remained outstanding as of June 30, 2007, at an interest rate of 6.13%. Interest rates on the remaining debt instruments, which had outstanding balances totaling $5.4 million as of June 30, 2007, fluctuate periodically based on specific criteria outlined in the corresponding debt agreements. Interest expense for the first nine months of fiscal year 2007 was $0.4 million which was substantionally the same as we incurred during the same period last year. As of June 30, 2007 the line of credit balance was $2.2 million, compared with $1.8 million as of June 30, 2006. The interest rate on the line of credit as of June 30, 2007 and 2006 was 7.32% and 7.35%, respectively.

Income Taxes. The provision for income taxes for the nine months ending June 30, 2007 was $3.4 million, or 38.0% of profit before taxes, compared to $2.2 million, or 35.0% of profit before taxes for the same period last year. Our estimated effective tax rate for 2007 was increased as the tax deduction for compensation expense from stock options exercised is expected to be minimal in 2007.

Recently issued Accounting Standards

In February 2007, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. SFAS No. 159 permits companies to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing companies with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. Companies are not allowed to adopt SFAS No. 159 on a retrospective basis unless they choose early adoption. We plan to adopt SFAS No. 159 beginning in the first quarter of fiscal 2009. We are evaluating the impact, if any, the adoption of SFAS No.159 will have on our operating income or net earnings.

In September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin ("SAB") No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Current Year Misstatements. SAB No. 108 requires analysis of misstatements being both an income statement (rollover) approach and a balance sheet (iron curtain) approach in assessing materiality and provides for a one-time cumulative effect transition adjustment. We adopted SAB No. 108 in the first quarter of fiscal year 2007 and its adoption had no impact on our financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS No. 157 does not require any new fair value measurements, but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. This statement is effective for us beginning October 1, 2008. We do not expect the adoption of SFAS No. 157 to have a material effect on our financial statements.

In June 2006, the FASB issued FIN No. 48, Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109, which clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. The interpretation prescribes a recognition threshold and measurement of a tax position taken or expected to be taken in a tax return. FIN No. 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. In fiscal 2006, we elected early adoption of FIN No. 48 and there was no impact on our financial statements.

In June 2006, the FASB ratified the Emerging Issues Task Force ("EITF") consensus on EITF issue No. 06-2, "Accounting for Sabbatical Leave and Other Similar Benefits Pursuant to FASB Statement No. 43." EITF Issue No. 06-2 requires companies to accrue the costs of compensated absences under a sabbatical or similar benefit arrangement over the requisite service period. EITF issue No. 06-2 is effective for us beginning October 1, 2007. We do not expect the adoption of EITF Issue No. 06-2 to result in a material adjustment to our financial statements.

Critical Accounting Policies

Note 1 to the Consolidated Financial Statements in Form 10-K for fiscal 2006 includes a summary of the significant accounting policies or methods used in the preparation of our Consolidated Financial Statements. Some of those significant accounting policies or methods require us to make estimates and assumptions that affect the amounts reported by us. We believe the following items require the most significant judgments and often involve complex estimates.

General

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We base our estimates and judgments on historical experience, current market conditions, and various other factors we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The most significant estimates and assumptions relate to the carrying value of our inventory and, to a lesser extent, the adequacy of our allowance for doubtful accounts.

Inventory Valuation

Inventory consists of new and used electronic components for the cable television industry. Inventory is stated at the lower of cost or market. Market is defined principally as net realizable value. Cost is determined using the weighted average method.

We market our products primarily to MSOs and other users of cable television equipment who are seeking products that can be shipped on a same-day basis, or seeking products which manufacturers have discontinued production. Our position in the industry requires us to carry large inventory quantities relative to quarterly sales, but also allows us to realize high overall gross profit margins on our sales. Carrying these significant inventories represents our greatest risk. For individual inventory items, we may carry inventory quantities that are excessive relative to market potential, or we may not be able to recover our acquisition costs for sales we make in a reasonable period. Our investment in inventory is represented predominantly by new products purchased from manufacturers and surplus-new products, which are unused products purchased from other distributors or MSOs.

In order to address the risks associated with our investment in inventory, we regularly review inventory quantities on hand and reduce the carrying value by recording a provision for excess and obsolete inventory based primarily on inventory aging and forecasts of product demand and pricing. The broadband industry is characterized by changing customer demands and changes in technology that could result in significant increases or decreases of inventory pricing or increases in excess or obsolete quantities on hand. Our estimates of future product demand may prove to be inaccurate; in which case the provision required for excess and obsolete inventory may have been understated or overstated. Although every effort is made to ensure the accuracy of internal forecasting, any significant changes in demand or prices could have a significant impact on the carrying value of our inventory and reported operating results. As of June 30, 2007 we have reduced inventories by maintaining an allowance for excess and obsolete inventories totaling approximately $1.5 million.

Accounts Receivable Valuation

Management judgments and estimates are made in connection with establishing the allowance for returns and doubtful accounts. Specifically, we analyze historical return volumes, the aging of accounts receivable balances, historical bad debts, customer concentrations, customer creditworthiness, current economic trends and changes in our customer payment terms. Significant changes in customer concentration or payment terms, deterioration of customer creditworthiness, or weakening in economic trends could have a significant impact on the collectibility of receivables and our operating results. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required. At June 30, 2007, accounts receivable, net of allowance for returns and doubtful accounts of approximately $0.2 million, amounted to $7.4 million.

Liquidity and Capital Resources

We have a line of credit with the Bank of Oklahoma under which we are authorized to borrow up to $7.0 million at a borrowing rate based on the prevailing 30-day LIBOR rate plus 2.0% (7.32% at June 30, 2007.) This line of credit will provide the lesser of $7.0 million or the sum of 80% of qualified accounts receivable and 50% of qualified inventory in a revolving line of credit for working capital purposes. The line of credit is collateralized by inventory, accounts receivable, equipment and fixtures, and general intangibles and had an outstanding balance at March 31, 2007, of $2.2 million, due November 30, 2007. At June 30, 2007, $4.8 million of the $7.0 million line of credit remained unused and available.

An $8 million amortizing term note with Bank of Oklahoma was obtained to finance the redemption of the outstanding shares of our Series A Convertible Preferred Stock at September 30, 2004. The outstanding balance on this note was $4.7 million at June 30, 2007. The note is due on September 30, 2009, with monthly principal payments of $0.1 million plus accrued interest, and the note bears interest at the prevailing 30-day LIBOR rate plus 2.50% (7.82% at June 30, 2007). An interest rate swap was entered into simultaneously with the note on September 30, 2004, which fixed the annual interest rate at 6.13%.

Notes payable secured by real estate of $0.3 million are due in monthly payments through 2013 with interest at 5.5% per annum through 2008, converting thereafter to prime minus .25%.

On November 20, 2006 we purchased real estate consisting of an office and warehouse facility located on ten acres in Broken Arrow, Oklahoma from Chymiak Investments, LLC for $3.3 million which equaled the seller's carrying cost for the property. The office and warehouse facility is currently being utilized as our headquarters and the office and warehouse of our Tulsat Corporation. The office and warehouse facility contains approximately 100,000 square feet of gross building area and was recently renovated and modified for the specific use of the Company. A $2.8 million amortizing term note was executed on November 20, 2006 to finance the purchase of the new facility. The loan matures over fifteen years and payments are due monthly, beginning December 31, 2006, at $15,334 plus accrued interest. Interest on the outstanding note balance accrues at the prevailing 30-day LIBOR rate plus 1.5% (6.82% at June 30, 2007).

On May 14, 2007, our subsidiary, Tulsat Corporation, entered into a contract to construct a 62,500 square foot warehouse facility $1.7 million. The new facility will be located adjacent to our headquarters and Tulsat's office and warehouse facility located in Broken Arrow, Oklahoma. We plan to complete and occupy the new warehouse by December 31, 2007 and expect to pay for the construction costs through internal funds generated from operations. As of June 30, 2007, we had not incurred any construction costs associated with our new warehouse facility.

On May 24, 2007, our subsidiary, ComTech Services, entered into a contract to construct a new 18,000 square foot warehouse and parking facility adjacent to the existing property in Sedalia, Missouri. We expect to pay for the estimated construction costs of $0.4 million through internal funds generated from operations. As of June 30, 2007, we had incurred construction costs of $0.1 million associated with the new facility.

We finance our operations primarily through internally generated funds and the bank line of credit. Monthly payments of principal for notes payable and loans used to purchase buildings, as well as the future committed construction costs associated with the two new warehouse facilities, are expected to total $3.5 million in the next 12 months. We expect to fund these payments through cash flow from operations.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Our exposure to market rate risk for changes in interest rates relates primarily to its revolving line of credit and term loan associated with the November 20, 2006 building purchase. The interest rates associated with these debt agreements fluctuate with the LIBOR rate. At June 30, 2007, the outstanding balances subject to variable interest rate fluctuations totaled $4.9 million. Future changes in interest rates could cause our borrowing costs to increase or decrease.

We maintain no cash equivalents. However, we entered into an interest rate swap on September 30, 2004, in an amount equivalent to the $8 million note payable in order to minimize interest rate risk. Although the note bears interest at the prevailing 30-day LIBOR rate plus 2.50%, the swap effectively fixed the interest rate at 6.13%. The fair value of this derivative, $118,721 at June 30, 2007, will increase or decrease based on any future changes in interest rates.

We conduct business primarily in North America and Latin America and all sales and purchases are denominated in U.S. dollars. We purchase credit insurance for international accounts that present risk of payment. Sales to international customers that do not qualify for credit insurance are made on a pre-payment basis

Item 4. Controls and Procedures.

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure the information we are required to disclose in the reports we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based on their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to accomplish their objectives and to ensure the information required to be disclosed in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

During the period covered by this report on Form 10-Q, there have been no changes in our internal controls over financial reporting that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

PART II OTHER INFORMATION

Item 6. Exhibits

Exhibit No.	Description

31.1	Certification of Chief Executive Officer under Section 302 of the Sarbanes Oxley Act of 2002.

31.2	Certification of Chief Financial Officer under Section 302 of the Sarbanes Oxley Act of 2002.

32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

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 thereunto duly authorized.

ADDVANTAGE TECHNOLOGIES GROUP, INC.

(Registrant)

______________________________

Date: August 14, 2007 Kenneth A. Chymiak,

President and Chief Executive Officer

(Principal Executive Officer)

______________________________

Date: August 14, 2007 Daniel E. O’Keefe,

Chief Financial Officer

(Principal Financial Officer)

Exhibit Index

The following documents are included as exhibits to this Form 10-Q:

Exhibit No.	Description

31.1	Certification of Chief Executive Officer under Section 302 of the Sarbanes Oxley Act of 2002.

31.2	Certification of Chief Financial Officer under Section 302 of the Sarbanes Oxley Act of 2002.

32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.