ADVANCED COMMUNICATION SYSTEMS INC
8-K/A, 1998-02-04
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: VESTCOM INTERNATIONAL INC, 8-K, 1998-02-04
Next: PAX WORLD GROWTH FUND INC, PRES14A, 1998-02-04





                       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):
                      February 4, 1998 (November 26, 1997)
         ---------------------------------------------------------------

                      Advanced Communication Systems, Inc.
         ---------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

                                    Delaware
                  --------------------------------------------
                 (State or Other Jurisdiction of Incorporation)



           0-22737                                    54-1421222
- --------------------------------------------------------------------------
   (Commission File Number)                (IRS Employer Identification No.)


           10089 Lee Highway, Fairfax, Virginia             22030
- --------------------------------------------------------------------------
         (Address of Principal Executive Offices)         (Zip Code)


                                 (703) 934-8130
         ---------------------------------------------------------------
              (Registrant's Telephone Number, Including Area Code)


<PAGE>

                                                    
                  On December 5, 1997, Advanced  Communication  Systems, Inc., a
Delaware corporation ("ACS"), filed a Current Report on Form 8-K with respect to
its November 26, 1997,  acquisition (the  "Acquisition")  of all the outstanding
shares of Integrated Systems Control, Inc., a Virginia corporation ("ISC"). Such
Form 8-K was filed  without the  financial  statements  and pro forma  financial
information  required by Item 7 of Form 8-K, as it was impracticable to do so at
that time. This Current Report on Form 8-K/A provides such required information.

Item 7.           Financial Statements and Exhibits

                  (a) The audited balance sheets of ISC,  including  independent
auditor's  report  thereon,  as of September 30, 1997 and 1996,  and the related
statements of income, retained earnings and cash flows for the years then ended,
are included at Exhibit 99(a) and incorporated herein by reference.

                  (b) Pro forma unaudited  financial  information for ACS giving
effect to the  Acquisition  as of and for the fiscal  year ended  September  30,
1997, is included at Exhibit 99(b) and incorporated herein by reference.

                  (c)  Exhibits:

                           99(a)  Audited  balance  sheets  of  ISC,   including
                  independent auditor's report thereon, as of September 30, 1997
                  and 1996,  and the  related  statements  of  income,  retained
                  earnings and cash flows for the years then ended.
                           99(b) Unaudited pro forma  financial  information for
                  ACS giving effect to the Acquisition as of, and for the period
                  ended September 30, 1997.



                                                   Signature

         Pursuant to the requirement 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.

Date:  February 4, 1998               Advanced Communication Systems, Inc.

                                                 /S/ Dev Ganesan
                                      -----------------------------------
                                                  Dev Ganesan
                                    Executive Vice President, Chief Financial
                                              Officer and Treasurer


Exhibit 99(a)

                          INDEPENDENT AUDITOR'S REPORT



To the Stockholders and Directors
Integrated Systems Control, Inc.
Virginia Beach, Virginia


We have audited the accompanying  balance sheets of Integrated  Systems Control,
Inc.  (an S  corporation)  as of  September  30, 1997 and 1996,  and the related
statements  of income,  retained  earnings  and of 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  financial
statements based on our audit.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the 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 financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of Integrated  Systems Control,
Inc. as of September 30, 1997 and 1996 and the results of its operations and its
cash  flows for the years  then  ended in  conformity  with  generally  accepted
accounting principles.


                                                             /S/
                                                   Failes and Associates, P.C.

January 14, 1998


<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                                 BALANCE SHEETS
                           SEPTEMBER 30, 1997 AND 1996


<TABLE>
<CAPTION>
                                                          1997         1996
                                                       ----------   ----------
                                ASSETS
<S>                                                    <C>          <C>
Cash and cash equivalents                              $   27,670   $   36,083
Accounts receivables - Trade                            3,079,260    3,046,071
Loans receivable - Officers                                  --         10,000
Prepaid expenses                                           26,692        3,191
                                                       -----------  ----------
                                                        3,133,622    3,095,345

PROPERTY AND EQUIPMENT                                  2,361,601    2,371,766

OTHER ASSETS                                               61,902       40,458
                                                       -----------  ----------
                                                       $5,557,125   $5,507,569
                                                       ===========  ==========
                                                            


                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
Notes payable                                          $  434,000   $  614,000
Current portion of long-term debt                         130,250      116,498
Accounts payable - trade                                  126,575      319,423
Accrued expenses                                          811,250      583,524
                                                       -----------  ----------
                                                        1,502,075    1,633,445

LONG-TERM DEBT, NET                                     1,782,953    1,911,420
                                                       -----------  ----------
                                                        3,285,028    3,544,865
                                                       -----------  ----------
STOCKHOLDERS' EQUITY
Common stock, par value $1 per share; 1,000  
shares authorized, issued and outstanding                   1,000        1,000
Retained earnings                                       2,271,097    1,961,704
                                                       -----------  ----------
                                                        2,272,097    1,962,704
                                                       -----------  ----------
                                                       $5,557,125   $5,507,569
                                                       ===========  ==========
</TABLE>
                 See Accompanying Notes to Financial Statements

<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                              STATEMENTS OF INCOME
                     YEARS ENDED SEPTEMBER 30, 1997 AND 1996
<TABLE>
<CAPTION>
                                                           1997         1996
                                                       -----------  -----------
<S>                                                    <C>          <C>    
CONTRACT REVENUES                                      $12,179,618  $10,686,969
                                                       -----------  -----------


EXPENSES  (including provision for depreciation 
and amortization of $213,212 (1997) 
and $210,264 (1996))

Direct job costs                                         6,504,569    5,712,848
Overhead expenses                                        3,746,152    3,177,367
General and administrative expenses                      1,138,872    1,007,793
Non-allocable items                                         90,710       48,478
Interest expense                                           217,586      221,198
                                                        -----------  ----------
TOTAL EXPENSES                                          11,697,889   10,167,684
                                                        -----------  ----------

        NET INCOME                                      $  481,729   $  519,285
                                                        ===========  ==========

</TABLE>
                 See Accompanying Notes to Financial Statements

<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                         STATEMENTS OF RETAINED EARNINGS
                     YEARS ENDED SEPTEMBER 30, 1997 AND 1996

<TABLE>
<CAPTION>
                                                       1997          1996
                                                   ------------   -----------
<S>                                                 <C>            <C> 
RETAINED EARNINGS - beginning                       $1,961,704     $1,511,345

Net income                                             481,729        519,285

S corporation cash dividends paid                     (172,336)       (68,926)
                                                   ------------   -----------

RETAINED EARNINGS - ending                          $2,271,097     $1,961,704
                                                   ============   ===========

</TABLE>
                 See Accompanying Notes to Financial Statements


<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                            STATEMENTS OF CASH FLOWS
                     YEARS ENDED SEPTEMBER 30, 1997 AND 1996

<TABLE>
<CAPTION>
                                                   1997            1996  
                                              --------------   -------------
<S>                                             <C>              <C>    
Cash Flows From Operating Activities
Net income                                      $ 481,729         $ 519,285

Adjustments to reconcile net income to net 
cash provided by operating activities:
Depreciation and amortization                     213,212           210,264
Gain on disposal of fixed assets                    2,107            (2,575)
    Changes in assets and liabilities:
        (Increase)decrease in:
           Accounts receivable                    (33,189)       (1,017,444)
           Prepaid expense                        (23,501)            2,236
           Deposits                               (23,141)           (4,933)
        Increase(decrease) in:
           Accounts payable - trade              (192,848)          239,047
           Accrued expenses                       227,726            81,408
                                              --------------   -------------
Net cash provided by operating activities         652,095            27,288
                                              --------------   -------------
Cash Flows From Investing Activities
Proceeds from sale of fixed asset                     --              2,575
Capital expenditures                             (203,457)         (227,212)
                                              --------------   -------------
Net cash used in investing activities            (203,457)         (224,637)
                                              --------------   -------------
Cash Flows From Financing Activities
Net borrowings (payments) under 
  line-of-credit agreements                      (180,000)            5,000
Proceeds from long-term borrowing                     --            100,000
Principal payments on long-term debt             (114,715)         (100,154)
Repayments from officers                           10,000               --
Cash dividends paid to stockholders              (172,336)          (68,926)
                                              --------------   -------------
Net cash provided used by investing activities   (457,051)          (64,080)
                                              --------------   -------------

Net decrease increase in cash and cash 
  equivalents                                      (8,413)         (261,429)

Cash and cash equivalents, at beginning of year    36,083           297,512
                                              --------------   -------------

Cash and cash equivalents, at end of year       $  27,670         $  36,083
                                              ==============   =============
Supplemental Disclosures of Cash Flow
    Information
Interest paid                                   $ 217,586         $ 221,198
State income taxes (refunded) paid              $     --          $  (4,804)
 
</TABLE>
                 See Accompanying Notes to Financial Statements

<PAGE>
                                                        

                        INTEGRATED SYSTEMS CONTROL, INC.
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES AND NATURE OF OPERATIONS

Nature of Operations

        Integrated Systems Control,  Inc. is a Virginia based  corporation.  The
Company's  principal  lines  of  business  are  communication   resource  master
planning,  implementation  support  and  concept  development,  as well as,  the
design, engineering and analysis of communication systems. The principal markets
of the Company are the United States and allied military forces.

Revenue Recognition

           The principal source of revenue of Integrated  Systems Control,  Inc.
is  contracts  for  systems  engineering  services  in  the  government  defense
industry.  Revenue on cost-plus-fixed-fee  contracts is recognized to the extent
of  costs  incurred  plus a  proportionate  amount  of fee  earned.  Revenue  on
firm-fixed-price contracts is recognized on the percentage-of-completion  method
based on costs  incurred  in  relation  to total  estimated  costs.  Revenue  on
time-and-material  contracts is recognized based on hours incurred,  extended at
contract  rates  plus  materials  expense  incurred.   Anticipated   losses  are
recognized as soon as they become known.

Property and Equipment

        Property  and   equipment  are  recorded  at  cost.   Depreciation   and
amortization is provided using  accelerated and  straight-line  methods over the
estimated  useful  lives of the  assets.  Expenditures  for  major  renewals  or
betterments  that extend the useful lives of property,  plant and  equipment are
capitalized.  Expenditures for maintenance and repairs are charged to expense as
incurred.

Advertising

        The Company  follows the policy of charging the cost of  advertising  to
expense as  incurred.  There were no  advertising  costs  incurred for the years
ended September 30, 1997 and 1996.


<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT  ACCOUNTING  PRINCIPLES AND NATURE OF OPERATIONS
(Continued)

Income Taxes

        The Company's stockholders have elected to be taxed as an S Corporation.
Under this  election,  the  Company's  net income or loss is  reportable  by the
stockholders. Therefore, no provision or liability for federal or certain states
income taxes is presented in these statements. The Company operated in one state
which  required them to pay income taxes on  approximately  13% of the Company's
net income.  A (benefit)  provision of $-0- (1997) and ($4,804) (1996) for state
income tax has been reflected in general and administrative expenses.

Cash and Cash Equivalents

        For purposes of the statement of cash flows,  the Company  considers all
highly liquid debt instruments purchased with a maturity of three months or less
to be cash equivalents.

NOTE 2 - USE OF ESTIMATES

        The  preparation  of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
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.

NOTE 3 - CONCENTRATION OF CREDIT RISK

        The Company  maintains it's cash in bank deposit accounts at high credit
quality  financial  institutions.  The balances,  at times, may exceed Federally
insured limits.

        The Company is also subject to  concentration of credit risk due to high
dollar  value of accounts  receivable.  The credit risk with respect to accounts
receivable is mitigated  because the majority of the Company's  receivables  are
due  from  prime  contractors  conducting  business  with  agencies  of the U.S.
Government.

<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 4 - ACCOUNTS RECEIVABLE - TRADE

Accounts receivable - trade consist of the following:
<TABLE>
<CAPTION>
                                                         1997         1996
                                                    -------------  ------------
<S>                                                  <C>            <C>    
Amounts billed,  net of allowance for doubtful       $ 2,882,630    $ 2,774,669
accounts of $36,226 (1997), $-0- (1996)

Recoverable  costs and  accrued  profit on  
progress completed - not billed                          196,630        271,402
                                                    -------------  ------------
                                                     $ 3,079,260    $ 3,046,071
                                                    =============  ============
</TABLE>

        Recoverable  costs and accrued  profit not billed  principally  comprise
amounts of revenue  recognized  on  contracts  for which  billings  had not been
presented  to the  contract  owners  because  the amounts  were not  billable at
balance sheet date. It is anticipated  such unbilled  amounts will be billed and
collectible  in the near  future once  certain  contract  commitments  have been
fulfilled.

NOTE 5 - LOANS RECEIVABLE - OFFICERS

        Loans  receivable - officers  represents a note with interest accrued at
81/4% per annum. The balances are $-0- (1997) and $10,000 (1996).

NOTE 6 - PROPERTY AND EQUIPMENT

Property and equipment consist of the following:
                                                         1997          1996
                                                    -------------  ------------

    Land                                             $  231,325     $  231,325
    Building and related fixtures                     1,995,940      1,978,332
    Furniture and fixtures                              708,844        813,855
    Computer equipment and software                     445,642        283,159
                                                    -------------- ------------

                                                      3,381,751      3,306,671
    Less:  Accumulated depreciation and
        amortization                                  1,020,150        934,905
                                                    -------------- ------------
                                                     $2,361,601     $2,371,766
                                                    ============== ============

<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 7 - OTHER ASSETS

Other assets consist of the following:
                                                         1997         1996
                                                    ------------- -------------

    Deposits                                          $ 32,703      $  9,562
    Loan acquisition costs, net of amortization
        of $4,738 (1997) and $3,041 (1996)              29,199        30,896
                                                    ------------- -------------
                                                      $ 61,902      $ 40,458
                                                    ============= =============

NOTE 8 - ACCRUED EXPENSES

Accrued expenses consist of the following:

                                                         1997         1996
                                                    ------------- -------------
        Payroll                                       $511,515      $258,363
        Vacation and sick leave                        275,285       304,284
        Benefits                                        24,450        20,876
                                                    ------------- -------------
 
                                                      $811,250      $583,523
                                                    ============= =============

NOTE 9 - NOTES PAYABLE AND LONG-TERM DEBT

        Notes payable consists of the following line of credit arrangements with
a bank. All credit arrangements are secured by accounts  receivable,  furniture,
fixtures,  equipment  and various  current and future U.S.  Government  contract
rights.

                                                         1997         1996
                                                    ------------- -------------
    $1,000,000 maximum borrowing limit, interest 
    accrues monthly at the prime rate plus 
    one-half percent                                 $ 434,000      $ 614,000
                                                    ============= =============
    

Long-term debt consists of the following:

    Note  payable  with bank, balloon payment due
    February 2005, payable in monthly installments
    of $9,062 including interest at 9.9% (fixed for 
    first five years) secured by a First Deed of 
    Trust on the office building with a book value
    of $2,105,000.                                   $ 976,898      $ 989,199

                     
<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 9 - NOTES PAYABLE AND LONG-TERM DEBT (Continued)

    Note payable with Urban Business Development 
    Corporation, due January 2015, payable in 
    monthly  installments  of $6,537, including  
    interest at 8.575% also added to  monthly  
    payment is $375 for Small  Business  
    Administration (SBA) service fees (which will
    be recalculated every five years based on the 
    principal balance at that  time), the note 
    is guaranteed  by the SBA plus secured  by a 
    second deed of trust on the office building
    and personal guarantees of the stockholders.      706,847        722,518

    Note payable with bank, due April 2000,  
    payable in monthly  installments of $6,264, 
    including  interest  at  9.25%  secured  by 
    accounts  receivables, furniture, fixtures, 
    equipment and various government contracts.       173,426        229,443

    Note payable with bank, due April 1999,  
    payable in monthly  installments of $3,169,  
    including  interest  at  8.75%,  secured  by  
    accounts  receivable, furniture, fixtures,
    equipment and various government contracts         56,032         86,758
                                                   ------------   -------------

                                                    1,913,203      2,027,918
               Less:  current portion                 130,250        116,498
                                                   ------------   -------------
                                                   $1,782,953     $1,911,420
                                                   ============   =============
      
Annual maturities of long term-debt after September 30, 1997, are as follows:

                                       1998        $  130,250
                                       1999           120,199
                                       2000            77,308
                                       2001            47,550
                                       Thereafter   1,537,896
                                                   -----------
                                                   $1,913,203
                                                   ===========
    
<PAGE>


                        INTEGRATED SYSTEMS CONTROL, INC.
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 10 - LEASE COMMITMENTS

        The  Company  leases  three   facilities  which  are  accounted  for  as
noncancelable  operating  leases expiring  through April 2001. In addition,  the
Company rents equipment under noncancelable operating leases expiring on various
dates through November 1999.

        The following is a schedule of future minimum rental  payments  required
under the above leases as of September 30, 1997:

                                       1998        $  514,399    
                                       1999           490,432
                                       2000           325,956
                                       2001           218,858
                                       2002           193,805
                                                   -----------
                                                   $1,743,450    
                                                   ===========
    
    Rent expense charged to operations was $363,960 (1997) and $247,641 (1996).

NOTE 11 - EMPLOYEE BENEFIT PLANS

        The Company  maintains a qualified  401(K)  employee  savings and profit
sharing plan for the benefit of  substantially  all  employees.  Under the plan,
individual  employee  contributions are not to exceed the lesser of 15% of total
compensation  earned by plan  participants  during the year or $9,500  (1997 and
1996). The Company  matches,  within  prescribed  limits,  the  contributions of
employees.  The Company also has the option to make  additional  profit  sharing
contributions  to the  plan.  Employer  contributions  to the plan  amounted  to
$189,261 (1997) and $160,106 (1996).

NOTE 12 -SUBSEQUENT EVENTS

        Effective  October 31, 1997, all of the outstanding  common stock of the
company was  acquired by Advanced  Communication  Systems, Inc. (ACS), a company
publicly  traded on the NASDAQ  exchange.  In order to conform with ACS's fiscal
year, the  accompanying  financial  statements  have been  presented  based on a
September 30 year end.



Exhibit 99(b)



                      ADVANCED COMMUNICATION SYSTEMS, INC.
                        UNAUDITED PRO FORMA CONSOLIDATED
                              FINANCIAL STATEMENTS


                              BASIS OF PRESENTATION

The  accompanying  unaudited pro forma  consolidated  financial  statements give
effect to the  acquisition  of Integrated  Systems  Control,  Inc.  ("ISC"),  as
described below.

Effective  October 31,  1997,  Advanced  Communication  Systems,  Inc.  ("ACS"),
acquired  all of the  outstanding  common  stock of ISC in exchange  for 475,000
shares  of ACS  common  stock.  The  acquisition  has  been  accounted  for as a
purchase, and accordingly, the total purchase price has been allocated among the
acquired assets in accordance with the provisions of Accounting Principles Board
Opinion No. 16. The excess of the purchase  price over the net fair market value
of the assets  acquired is being  classified as intangible  assets,  principally
goodwill, and will be amortized over its estimated life of 30 years.

The unaudited pro forma consolidated balance sheet as of September 30, 1997, has
been  prepared  to  reflect  the  acquisition  of ISC as if it had  occurred  on
September  30,  1997.  The  unaudited  pro  forma   consolidated   statement  of
operations,  with  appropriate  adjustments,  has been  prepared  to reflect the
acquisition  of  ISC as if it  had  occurred  at  the  beginning  of the  period
presented.

The unaudited pro forma consolidated  financial statements have been prepared by
the ACS's  management  and  should be read in  conjunction  with the  historical
financial statements of ACS and ISC and the related notes thereto. The unaudited
pro forma consolidated  statements of operations are not necessarily  indicative
of the results of operations that may have actually occurred had the acquisition
occurred  on the dates  specified,  or of the  future  results  of the  combined
companies.  The pro forma  adjustments are based upon available  information and
certain  adjustments that the management of ACS believes are reasonable.  In the
opinion of ACS's  management,  all adjustments have been made that are necessary
to present fairly the unaudited pro forma consolidated financial statements.


<PAGE>


                      ADVANCED COMMUNICATION SYSTEMS, INC.

                      PRO FORMA CONSOLIDATED BALANCE SHEET
                               September 30, 1997
                                 (in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                             ACS            ISC        Pro Forma
                                          Historical   Historical(A)   Adjustments       Combined
                                        ------------   -------------   ------------   ------------
<S>                                         <C>              <C>            <C>           <C>
Current assets:
Cash and cash equivalents                    $2,744             $28             $0         $2,772
Contract receivables                         17,643           3,079              -         20,722
Other receivables                               154               -              -            154
Income taxes receivable                         529               -              -            529
Inventories                                     544               -              -            544
Prepaid expenses                                296              26              -            322
                                        ------------   -------------   ------------   ------------
   Total current assets                      21,910           3,133              -         25,043
                                        ------------   -------------   ------------   ------------
Property and equipment, net                   1,261           2,362            900 (B)      4,523
Other assets:
Other related party receivables                  86               -              -             86
Software development costs, net                 950               -              -            950
Goodwill, net                                 1,706               -          1,059 (B)      2,765
Long-term deferred tax asset                    147               -              -            147
Other assets                                    152              62              -            214
                                        ------------   -------------   ------------   ------------
   Total other assets                         3,041              62          1,059          4,162
                                        ------------   -------------   ------------   ------------ 
      Total assets                          $26,212          $5,557         $1,959        $33,728
                                        ============   =============   ============   ============



LIABILITIES AND STOCKHOLDES'EQUITY
Current Liabilities:
Notes payable                                    $0            $434             $0           $434
Current portion of long-term debt                 -             130              -            130
Accounts payable                              3,321             127              -          3,448
Accrued expenses                              8,838             811              -          9,649
Billings in excess of revenue                   225               -              -            225
Deferred income tax liability                     -               -          1,141 (B)      1,141
                                        ------------    ------------   ------------   ------------
    Total current liabilities                12,384           1,502          1,141         15,027
Long-term debt                                    -           1,783              -          1,783
                                        ------------    ------------   ------------   ------------
    Total liabilities                        12,384           3,285          1,141         16,810
Total stockholders' equity                   13,828           2,272          3,090 (B)     16,918
                                                                            (2,272)(C)
                                        ------------    ------------   ------------   ------------
   Total liabilities and stockholders'   
   equity                                   $26,212          $5,557         $1,959        $33,728
                                        ============    ============   ============   ============

</TABLE>

  The accompanying notes are an integral part of these unaudited pro forma
  consolidated financial statements.
                                           


<PAGE>


                      ADVANCED COMMUNICATION SYSTEMS, INC.
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                                  BALANCE SHEET
                               SEPTEMBER 30, 1997



(A) Information  obtained from the September 30, 1997 audited  balance sheet of
ISC.

(B) Reflects  intangible  assets,  principally  goodwill,  originating  from the
purchase of all of the outstanding stock of ISC and represents the allocation of
the excess  purchase  price  using the  purchase  method of  accounting  for the
transaction  after adjusting the assets acquired and the liabilities  assumed to
their respective fair market values.

(C) Eliminates the equity of ISC upon consolidation with ACS.



<PAGE>



                      ADVANCED COMMUNICATION SYSTEMS, INC.

                 PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          YEAR ENDED SEPTEMBER 30, 1997
                      (in thousands, except per share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                         ACS           ISC           Pro Forma
                                                     Historical     Historical(A)   Adjustments      Combined
                                                     ------------  --------------- --------------   ------------
      <S>                                                <C>              <C>              <C>          <C>
      Revenues                                           $52,194          $12,180             -         $64,374
                                                                                             
      Direct Costs                                        37,687            6,505             -          44,192
                                                          
      Indirect, general and administrative expenses       11,128            4,975            46 (B)      16,149
                                                          
      Write-off of acquired in-process R & D costs         1,910                -             -           1,910
                                                     ------------  --------------- --------------   ------------
      Income from operations                               1,469              700           (46)          2,123
                                                           
      Interest expense                                      (136)            (218)            -            (354)
                                                           
      Other income, net                                      153                -             -             153
                                                     ------------  --------------- --------------   ------------
      Income before taxes                                  1,486              482           (46)          1,922

      Benefit for income taxes                              (250)               -             -            (250)
                                                     ------------  --------------- --------------   ------------
      Net income                                          $1,736             $482          ($46)         $2,172
                                                     ============  =============== ==============   ============


      Pro forma statements of operations data: (Note C and D )

      Income before taxes as reported                     $1,486             $482          ($46)         $1,922

      Pro forma tax provision                                571              183              -            754
                                                     ------------  --------------- --------------   ------------

      Pro forma net income                                  $915             $299          ($46)         $1,168
                                                     ============  =============== ==============   ============

      Pro forma net income per share                       $0.19                -              -          $0.22
                                                     ============  =============== ==============   ============

      Pro forma weighted average shares outstanding        4,767                -           475  (E)      5,242
                                                     ============  =============== ==============   ============

</TABLE>

     The accompanying notes are an integral part of these unaudited
     pro forma consolidated financial statements.
                                              
                                            

<PAGE>


                      ADVANCED COMMUNICATION SYSTEMS, INC.
                   NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED SEPTEMBER 30, 1997



(A) Information obtained from the audited statement of income for the year ended
September 30, 1997.

(B) Depreciation of property and amortization of intangible assets,  principally
goodwill, calculated on a straight line basis over the estimated useful lives of
the assets.

(C) Prior to June 25, 1997,  ACS elected to be treated as an S  corporation  and
was not subject to federal and state income  taxes.  The pro forma  statement of
operations  data  reflects  federal and state income  taxes based on  applicable
rates as if ACS had not elected S corporation status for the period indicated.

(D) Prior to the acquisition,  ISC elected to be treated as an S corporation and
was not subject to federal and state income  taxes.  The pro forma  statement of
operations  data  reflects  federal and state income  taxes based on  applicable
rates as if ISC had not elected S corporation status for the period indicated.

(E) Issuance of 475,000 shares of ACS common stock in exchange for all of the 
outstanding common stock of ISC.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission