CONDOR TECHNOLOGY SOLUTIONS INC
10-Q, 1999-08-16
COMPUTER PROCESSING & DATA PREPARATION
Previous: PRIME GROUP REALTY TRUST, 10-Q, 1999-08-16
Next: STATEN ISLAND BANCORP INC, 10-Q, 1999-08-16



<PAGE>

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q


             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934.


                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1999


                                       OR

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


                           COMMISSION FILE NO. 0-23635


                        CONDOR TECHNOLOGY SOLUTIONS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


            DELAWARE                                   54-1814931
 (STATE OR OTHER JURISDICTION OF         (I.R.S. EMPLOYER IDENTIFICATION NO.)
 INCORPORATION OR ORGANIZATION)

170 JENNIFER ROAD, SUITE 325, ANNAPOLIS, MARYLAND               21401
     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                 (ZIP CODE)


                                 (410) 266-8700
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)


     INDICATE BY CHECK MARK WHETHER THE REGISTRANT (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 __

     INDICATE THE NUMBER OF SHARES OUTSTANDING OF EACH OF THE ISSUER'S CLASSES
OF COMMON STOCK, AS OF THE LATEST PRACTICABLE DATE.

<TABLE>
<CAPTION>

                                                                               Outstanding as of
                          Class                                                 August 10, 1999
                          -----                                                 ---------------

              <S>                                                              <C>
              COMMON STOCK , $.01 PAR VALUE                                       13,102,716

</TABLE>

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


<PAGE>




                        CONDOR TECHNOLOGY SOLUTIONS, INC.

                               INDEX TO FORM 10-Q

<TABLE>
<CAPTION>

                                                                                                        Page No.
                                                                                                        --------

<S>                                                                                                     <C>
Part I.  FINANCIAL INFORMATION

         Item 1.  FINANCIAL STATEMENTS

                  Consolidated Balance Sheets................................................................1

                  Consolidated Statements of Operations......................................................2

                  Consolidated Condensed Statements of Cash Flows............................................3

                  Notes to Consolidated Financial Statements..............................................4-11

         Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND RESULTS OF OPERATIONS.................................................12-18

         Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES
                     ABOUT MARKET RISK......................................................................19

Part II. OTHER INFORMATION

         Item 1.  LEGAL PROCEEDINGS.........................................................................20

         Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS ................................................21

         Item 3.  DEFAULTS UPON SENIOR SECURITIES...........................................................21

         Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.......................................21

         Item 5.  OTHER INFORMATION.........................................................................21

         Item 6.  EXHIBITS AND REPORTS ON FORM 8-K..........................................................21

SIGNATURES..................................................................................................22

EXHIBIT INDEX...............................................................................................23

</TABLE>

<PAGE>

PART 1--FINANCIAL INFORMATION
ITEM 1--FINANCIAL STATEMENTS




                        CONDOR TECHNOLOGY SOLUTIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)

<TABLE>
<CAPTION>

                                                                                DECEMBER 31,       JUNE 30,
                                                                                    1998             1999
                                                                                -------------    -------------
                                                                                                 (UNAUDITED)
<S>                                                                             <C>               <C>
                                          ASSETS

       CURRENT ASSETS:
          Cash and cash equivalents                                                $   3,053         $   5,059
          Restricted cash                                                              2,756             3,487
          Accounts receivable, net                                                    39,814            38,114
          Prepaids and other current assets                                            3,284             5,001
                                                                                   ---------         ---------
            Total current assets                                                      48,907            51,661

       PROPERTY AND EQUIPMENT, NET                                                     4,329             6,988
       GOODWILL AND OTHER INTANGIBLES, NET                                           145,163           120,818
       OTHER ASSETS                                                                    2,243             3,503
                                                                                   ---------         ---------
          TOTAL ASSETS                                                             $ 200,642         $ 182,970
                                                                                   ---------         ---------
                                                                                   ---------         ---------


                                    LIABILITIES AND STOCKHOLDERS' EQUITY

       CURRENT LIABILITIES:
          Accounts payable                                                         $  13,838         $  10,579
          Accrued expenses and other current liabilities                              16,524            14,243
          Deferred revenue                                                             4,915             6,397
          Current portion of contingent purchase liability                             4,308             2,388
          Current portion of long-term debt                                              442            45,468
                                                                                   ---------         ---------
            Total current liabilities                                                 40,027            79,075

       LONG-TERM DEBT                                                                 24,296               285
       NON-CURRENT CONTINGENT PURCHASE LIABILITY                                      20,348             9,112
       OTHER LONG-TERM OBLIGATIONS                                                     1,929             1,562
                                                                                   ---------         ---------
            Total liabilities                                                         86,600            90,034
                                                                                   ---------         ---------

       COMMITMENTS AND CONTINGENCIES                                                      --                --

       STOCKHOLDERS' EQUITY:
          Preferred stock, $.01 par, 1,000,000 authorized; none outstanding               --                --
          Common stock, $.01 par value; authorized 49,000,000 shares;
            issued and outstanding, 12,009,608 shares at December 31, 1998
            and 13,019,935 shares at June 30, 1999                                       120               130
          Additional paid-in capital                                                 111,278           119,767
          Retained earnings (Accumulated deficit)                                      2,818           (26,638)
          Other comprehensive income                                                      20              (129)
          Treasury stock, at cost (13,178 shares at June 30, 1999)                      (194)             (194)
                                                                                   ---------         ---------
            Total stockholders' equity                                               114,042            92,936
                                                                                   ---------         ---------
          TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $ 200,642         $ 182,970
                                                                                   ---------         ---------
                                                                                   ---------         ---------
</TABLE>

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

                                       1
<PAGE>



                        CONDOR TECHNOLOGY SOLUTIONS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<TABLE>
<CAPTION>

                                                                      THREE MONTHS ENDED                SIX MONTHS ENDED
                                                                           JUNE 30,                         JUNE 30,
                                                                     1998           1999               1998           1999
                                                                  ------------   ------------      -------------  -------------
                                                                          (UNAUDITED)                       (UNAUDITED)

<S>                                                             <C>              <C>               <C>               <C>
IT service revenues                                             $  19,074        $  36,305         $  32,024         $  75,054
Hardware procurement revenues                                      24,614           17,139            37,327            38,080
                                                                ---------        ---------         ---------         ---------
Total revenues                                                     43,688           53,444            69,351           113,134

Cost of IT services                                                 8,890           21,581            15,571            42,900
Cost of hardware procurement                                       22,287           15,599            34,043            34,379
                                                                ---------        ---------         ---------         ---------
Total cost of revenues                                             31,177           37,180            49,614            77,279
                                                                ---------        ---------         ---------         ---------

Gross profit                                                       12,511           16,264            19,737            35,855

Selling, general and administrative expenses                        8,054           14,166            12,852            25,811
Depreciation and amortization                                       1,137            2,333             1,815             4,492
In process research and development                                    --               --             5,000                --
Impairment of intangible assets                                        --           29,236                --            29,236
Other costs                                                            --            2,418                --             2,418
                                                                ---------        ---------         ---------         ---------

Income (loss) from operations                                       3,320          (31,889)               70           (26,102)
Interest and other income (expense)                                   368             (991)              596            (1,416)
                                                                ---------        ---------         ---------         ---------

Income (loss) before extraordinary item and income taxes            3,688          (32,880)              666           (27,518)
Income tax expense (benefit)                                        1,660             (605)            1,645             1,754
                                                                ---------        ---------         ---------         ---------

Net income (loss) before extraordinary item                         2,028          (32,275)             (979)          (29,272)
Extraordinary loss, net of income taxes of $122                        --             (184)               --              (184)
                                                                ---------        ---------         ---------         ---------
Net income (loss)                                               $   2,028        $ (32,459)        $    (979)        $ (29,456)
                                                                ---------        ---------         ---------         ---------
                                                                ---------        ---------         ---------         ---------

Net income (loss) per share before extraordinary item -
   Basic & Diluted                                              $    0.18        $   (2.49)        $   (0.11)        $   (2.34)
                                                                ---------        ---------         ---------         ---------
                                                                ---------        ---------         ---------         ---------
Net income (loss) per share from extraordinary
   item - Basic & Diluted                                       $      --        $   (0.01)        $      --           $ (0.02)
                                                                ---------        ---------         ---------         ---------
                                                                ---------        ---------         ---------         ---------
Net income (loss) per share - Basic & Diluted                   $    0.18        $   (2.50)        $   (0.11)        $   (2.36)
                                                                ---------        ---------         ---------         ---------
                                                                ---------        ---------         ---------         ---------

Basic shares outstanding                                           10,979           12,959             9,057            12,504
                                                                ---------        ---------         ---------         ---------
                                                                ---------        ---------         ---------         ---------
Diluted shares outstanding                                         11,073           12,959             9,057            12,504
                                                                ---------        ---------         ---------         ---------
                                                                ---------        ---------         ---------         ---------
</TABLE>

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

                                       2
<PAGE>




                        CONDOR TECHNOLOGY SOLUTIONS, INC.
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                ( in thousands )

<TABLE>
<CAPTION>

                                                                              SIX MONTHS ENDED
                                                                                  JUNE 30,
                                                                           1998              1999
                                                                       -------------     -------------
                                                                                (UNAUDITED)
<S>                                                                   <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                                          $   (979)        $(29,456)
    Adjustments to reconcile net loss to net cash provided by
      (used in) operating activities:
       Research and development charge                                   5,000               --
       Impairment of Goodwill                                               --           29,236
       Extraordinary writeoff of deferred financing costs                   --              184
       Depreciation and amortization                                     1,815            4,492
       Deferred income taxes                                            (1,032)              --
       Changes in assets and liabilities                                (3,270)          (5,812)
                                                                      --------         --------
           Net cash provided by (used in) operating activities           1,534           (1,356)
                                                                      --------         --------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchase of property and equipment                                  (1,090)          (3,114)
    Purchase of short term investments, net                            (13,846)              --
    Payment for technology license                                      (1,550)              --
    Acquisition of subsidiaries, net of cash                           (43,683)          (5,317)
    Payment of contingent purchase liability                                --           (7,000)
    Other                                                                 (487)             (69)
                                                                      --------         --------

           Net cash used in investing activities                       (60,656)         (15,500)
                                                                      --------         --------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Borrowings (payments) on debt, net                                  (1,571)          20,682
    Proceeds from initial public offering                               72,849               --
    Purchase of treasury shares                                           (194)              --
    Deferred financing costs                                              (398)            (940)
                                                                      --------         --------

           Net cash provided by financing activities                    70,686           19,742
                                                                      --------         --------

EFFECT OF EXCHANGE RATE CHANGES                                            (10)            (149)

NET INCREASE IN CASH AND CASH EQUIVALENTS
    AND RESTRICTED CASH                                                 11,554            2,737

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH,
    BEGINNING OF PERIOD                                                     26            5,809
                                                                      --------         --------

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH,
    END OF PERIOD                                                     $ 11,580         $  8,546
                                                                      --------         --------
                                                                      --------         --------
</TABLE>

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

                                       3

<PAGE>




                        CONDOR TECHNOLOGY SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)    BASIS OF PRESENTATION

       Condor Technology Solutions, Inc., a Delaware corporation ("Condor" or
       the "Company"), was founded in August 1996. The Company is an enterprise
       portal solutions provider of strategic information technology ("IT")
       business solutions to middle market organizations, Fortune 1000 companies
       and public sector organizations. In order to become an end-to-end
       provider of a wide range of IT services and solutions, Condor entered
       into agreements (the "Mergers") to acquire all of the outstanding stock
       of eight established IT service providers (the "Founding Companies") and
       concurrently completed an initial public offering (the "Offering") of its
       common stock (the "Common Stock"). On February 5, 1998 and February 10,
       1998, respectively, the Offering and the Mergers were completed.

       Since February 10, 1998, the Company has acquired six additional IT
       service providers. The Founding Companies along with the additional
       acquisitions are referred to herein as "operating companies". All
       acquisitions have been accounted for using the purchase method of
       accounting and are reflected as of their respective acquisition dates.

       The accompanying unaudited consolidated financial statements have been
       prepared in accordance with generally accepted accounting principles for
       interim financial reporting and Securities and Exchange Commission
       regulations. Certain information and footnote disclosures normally
       included in the financial statements prepared in accordance with
       generally accepted accounting principles have been condensed or omitted
       pursuant to such rules and regulations. In the opinion of management, the
       financial statements reflect all adjustments (of a normal and recurring
       nature) which are necessary to present fairly the financial position,
       results of operations and cash flows for the interim periods. The results
       for the three and six months ended June 30, 1999 are not necessarily
       indicative of the results that may be expected for the year ending
       December 31, 1999.

       The financial statements should be read in conjunction with the Company's
       audited consolidated financial statements included in the Company's most
       recently filed Form 10-K.

(2)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       For a description of the Company's accounting policies, refer to the
       Notes to the Financial Statements of the Company included in the
       Company's most recently filed Form 10-K. The following addition to the
       accounting policies of the Company during the period presented is:

       LONG-LIVED ASSETS
       Statement of Financial Accounting Standards No. 121 (SFAS 121),
       "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
       Assets to be Disposed of," requires impairment losses to be recorded on
       long-lived assets used in operations when indications of impairment are
       present and the undiscounted cash flows estimated to be generated by
       those assets are less than the assets' carrying amount. The Company will
       review long-lived assets for impairment when one or more of the following
       events have occurred:

          a.   Current or immediate (future twelve months) short-term projected
               cash flows that are significantly less than the most recent
               historical cash flows.

          b.   Loss of or scheduled completion of a major positive cash flow
               generating contract in the next six months without the realistic
               expectation of sufficient contract replacement within six-to-nine
               months.



                                       4
<PAGE>



          c.   A significant, extraordinary loss of billable professionals
               without the realistic expectation of an in-kind replacement
               within three months.

          d.   The unplanned departure of the original founder of an acquired
               entity, where the founder is critical to large customer
               relationship(s) and/or development and maintenance of existing
               technology.

          e.   A significant adverse change in legal factors or in the business
               climate that could affect the value of the goodwill or other
               long-lived assets or an adverse action or assessment by a
               regulator.

          f.   Significant adverse changes in technology that could affect the
               Company's ability to win contracts or result in termination of
               existing contracts.

       As of June 30, 1999, the Company has recorded impairment losses related
       to a portion of the Company's goodwill and other intangibles balance (see
       notes 9 and 10).

(3)    ACQUISITIONS

       ACQUISITION
       On April 1, 1999, the Company acquired the outstanding ownership
       interests of Titan Technologies Group, LLC, a New Jersey based company
       which provides enterprise resource planning services and software for
       middle market companies in the Northeast. The initial purchase price
       included $6.8 million in cash and 245,264 shares of Common Stock. The
       Company has accounted for this transaction as a purchase business
       combination. The excess of the purchase price over the fair values of the
       net assets acquired has been recorded as goodwill, which will be
       amortized on a straight-line basis over 35 years. The purchase agreement
       also contains additional payments contingent on the future earnings
       performance of the company. Any additional payments made when the
       contingency is resolved will be accounted for as goodwill and will be
       amortized over the remaining estimated life of such goodwill.

       CONTINGENT PURCHASE LIABILITY
       Pursuant to contingent payment agreements entered into as part of the
       acquisitions of the operating companies, the Company paid $7 million in
       cash and $5.8 million of Common Stock (651,689 shares) related to accrued
       contingent consideration on April 15, 1999. At June 30, 1999,
       approximately $11.5 million of contingent consideration was accrued,
       which will be paid in 2000 and 2001 in accordance with the original
       purchase agreements.

       PRO FORMA RESULTS
       The results of operations of the operating companies have been reflected
       in the financial statements as of their respective acquisition dates. The
       following table reflects unaudited pro forma combined results of
       operations of the operating companies on the basis that the acquisitions
       of all of the operating companies had taken place at the beginning of the
       earliest period presented:

<TABLE>
<CAPTION>

                                                                    SIX MONTHS ENDED
                                                                         JUNE 30,
                                                           -------------------------------------
                                                                  1998               1999
                                                           -----------------  ------------------
                                                         (in thousands, except per share amounts)
<S>                                                            <C>              <C>
Revenues                                                       $ 112,555        $ 114,972
Net income (loss) before extraordinary item                        4,962          (29,557)
Net income (loss)                                                  4,962          (29,741)

Net income (loss) per share before extraordinary item -
    Basic & Diluted                                            $    0.40        $   (2.34)
Net income (loss) per share - Basic & Diluted                  $    0.40        $   (2.35)

</TABLE>

                                       5
<PAGE>


       The unaudited pro forma amounts reflect the results of operations for all
       of the operating companies as well as the following purchase accounting
       adjustments for the periods presented: reductions in salaries, bonuses,
       profit sharing and other benefits to the stockholders of the operating
       companies to which they have agreed prospectively; interest on assumed
       borrowings; 1998 reduction of $5 million for in-process research and
       development, elimination of revenues and cost of revenues on transactions
       between operating companies occurring prior to the acquisition by the
       Company; amortization of goodwill recorded as a result of the
       acquisitions; income taxes on S-corporation income; and the estimated
       income tax effect on the pro forma adjustments. Total pro forma
       adjustments included as of June 30, 1998 and 1999 were approximately $4.5
       million and $30,000, respectively, and resulted in a net increase to net
       income.

       The unaudited pro forma combined results of operations may not be
       comparable to and may not be indicative of the actual results that would
       have occurred had the acquisitions been consummated at the beginning of
       the periods presented or of future operations of the combined companies
       because the companies were not under common control or management and had
       different tax and capital structures during the periods presented.

(4)    INVESTMENT IN AFFILIATE

       On February 15, 1999, the Company acquired 48% of the ownership interests
       of Dimensional Systems LLC, a Cambridge, Massachusetts consulting firm
       focusing on the development of a decision support lab, for an initial
       purchase price of $120,000 in cash and 10,703 shares of Common Stock. The
       agreement also contains an option, exercisable by the Company through
       August 1999, to purchase the remaining 52% of Dimensional Systems LLC for
       an additional purchase price of $130,000 in cash and Common Stock valued
       at $130,000 as set forth in the purchase agreement. The Company is
       accounting for this transaction using the equity method.

(5)    EARNINGS PER SHARE

       The Company calculates earnings per share on both a basic and diluted
       basis. Dilutive securities are excluded from the computation in periods
       which they have an anti-dilutive effect. Net income available to common
       stockholders and common equivalent stockholders is equal to net income
       for all periods presented.

       The following table represents reconciliations between the weighted
       average common stock outstanding used in basic earnings per share and the
       weighted average common and common equivalent shares outstanding used in
       diluted earnings per share for each of the periods presented:

<TABLE>
<CAPTION>

                                           THREE MONTHS ENDED          SIX MONTHS ENDED
                                                 JUNE 30,                  JUNE 30,
                                          --------------------        --------------------
                                           1998          1999          1998          1999
                                          ------        ------        ------        ------
                                                         (in thousands)
<S>                                       <C>           <C>            <C>          <C>
Weighted average common stock
   outstanding                            10,979        12,959         9,057        12,504
Stock options, as if converted                94            --            --            --
                                          ------        ------        ------        ------
Weighted average common and common
   Equivalent shares outstanding          11,073        12,959         9,057        12,504
                                          ------        ------        ------        ------

</TABLE>



                                       6
<PAGE>



(6)    COMPREHENSIVE INCOME

       Comprehensive income includes net income, foreign currency translation
       adjustments and unrealized gains on marketable securities and is detailed
       as follows for the periods presented:

<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED JUNE           SIX MONTHS ENDED
                                                          30,                         JUNE 30,
                                               ----------------------         ----------------------
                                                1998           1999           1998           1999
                                               ------        --------         -----         --------
                                                                    (in thousands)
<S>                                            <C>           <C>              <C>           <C>
Net income (loss)                              $2,028        $(32,459)        $(979)        $(29,456)
Foreign currency translation adjustment            25             (45)          (10)            (149)
Unrealized gains on marketable
securities                                         11              --            12               --
                                               ------        --------         -----         --------
Comprehensive income (loss)                    $2,064        $(32,504)        $(977)        $(29,605)
                                               ------        --------         -----         --------
                                               ------        --------         -----         --------
</TABLE>

(7)    STOCK COMPENSATION

       On January 1, 1999, the Company granted restricted stock awards to
       certain key employees to purchase 58,500 shares of the Company's Common
       Stock at a purchase price of $0.01 per share. These restricted stock
       awards vest in four installments every six months beginning June 30,
       1999. The Company records compensation expense ratably over the vesting
       period based on the current fair value of the Common Stock.

(8)    DEBT

       In April 1999, the Company entered into a $100 million syndicated credit
       facility underwritten and arranged by a major commercial bank which
       replaced the Company's $50 million revolving credit facility. The new
       credit facility includes a three-year, $75 million revolving line of
       credit (the "Revolver") and a five-year, $25 million term loan (the "Term
       Loan"). The Term Loan includes repayments of principal in quarterly
       installments with final payment due March 31, 2004. Interest accrues on
       the Term Loan at the Base Rate (which is the greater of Prime Rate or the
       Federal Funds Rate plus 0.50%) plus 1.5% or the London Interbank Offering
       Rate ("LIBOR") plus 3.0%, at the option of the Company. Borrowings under
       the Revolver bear interest beginning at the Base Rate plus 0.50% to 1.50%
       or the LIBOR Rate plus 1.75% to 2.75% at the option of the Company. The
       Company is also required to pay a commitment fee based on the unused
       portion of the Revolver at an annual percentage rate ranging from 0.50%
       to 0.75%, as defined in the agreement. The credit facility was intended
       to be used to finance acquisitions, refinance existing indebtedness and
       fund working capital requirements.

       The Company must comply with various loan covenants including: (i)
       maintenance of certain financial performance ratios; (ii) limits on
       capital expenditures; (iii) restrictions on additional indebtedness; (iv)
       restrictions on liens, guarantees, advances and dividends; and (v)
       restrictions on the type, size and number of acquisitions.

       At June 30, 1999 the Company was not in compliance with one of its
       financial covenants. The Company and the Banks agreed to the terms and
       conditions of a forbearance through November 15, 1999 during which period
       the parties will discuss restructuring the facility to a structure that
       will support the Company's working capital needs. Under the terms of this
       forbearance, there was a permanent reduction of principle available to
       $60 million, and during the forbearance period borrowings will be at a
       rate of interest equal to the Base Rate plus 1.75%, which was 9.75% at
       August 13, 1999.

(9)    ASSETS TO BE DISPOSED OF

       During the second quarter of 1999, as part of its strategy to shift from
       hardware sales to higher margin IT service revenues, the Company
       initiated a plan to sell two of its operating companies, Corporate
       Access, Inc. ("Corporate Access") and U.S. Communications, Inc.
       ("USComm"). Both

                                       7

<PAGE>

       companies have significant computer hardware revenue concentrations and
       are included in the Company's System Support division. The Company is in
       active discussions with potential acquirers and believes these businesses
       will be sold during 1999. Pursuant to SFAS 121, the Company's
       consolidated balance sheet at June 30, 1999 has been adjusted to reduce
       the assets and liabilities of Corporate Access and USComm and the
       goodwill associated with the two operating companies to their expected
       net realizable value. As a result, the impairment of intangible assets
       charge in the second quarter of 1999 includes a loss of $6.1 million. The
       remaining net assets of these companies of $2.4 million are included on
       the balance sheet in Prepaids and other current assets.

       Combined net revenues for Corporate Access and USComm for the three and
       six months ended June 30, 1999 were $8.1 million and $15.8 million,
       respectively. Combined net revenues for these companies for the three and
       six months ended June 30, 1998 were $8.3 million and $13.4 million,
       respectively. Combined income from operations for these companies for the
       three and six months ended June 30, 1999 were approximately $0.1 million
       and $0.3 million, respectively. Combined income from operations for these
       companies for the three and six months ended June 30, 1998 were
       approximately $0.2 million and $0.4 million, respectively.

       During the second quarter, the client that provided substantially all
       of the revenue of the Company's Boston-based strategic consulting
       business, Management Support Technology Corp. ("MST"), was acquired,
       and the acquiring company expressed its desire not to renew any
       projects with MST after all current projects are completed. Completion
       is expected during 1999. As a result the decision was made to shut
       down MST's continuing operations in its Boston office and the Company
       has, pursuant to SFAS 121, measured the carrying value of MST's
       long-lived assets consisting primarily of goodwill and recorded an
       impairment charge of $15.1 million to reduce the goodwill related to
       MST to $0 as of June 30, 1999.

       Net revenues for MST for the three and six months ended June 30, 1999
       were $1.2 million and $2.6 million, respectively. Net revenues for MST
       for the three and six months ended June 30, 1998 were $2.4 million and
       $3.7 million, respectively. MST's losses from operations for the three
       and six months ended June 30, 1999 were $0.4 million and $0.8 million,
       respectively. MST's income from operations for the three and six months
       ended June 30, 1998 were $0.5 million and $0.8 million, respectively.

(10)   IMPAIRMENT OF ASSETS HELD AND USED

       The Company's Interactive Software Systems ("ISSI") business unit has
       experienced significant revenue and profit degradation of its Safari
       product line. These changes are the result of operating and financial
       difficulties being experienced by its largest sales channel partner, an
       international ERP software company which has recently informed ISSI of
       its intention to no longer promote its Safari products. As a result, the
       Company has, pursuant to SFAS 121, measured the goodwill and other
       long-lived assets of that business unit. The net capitalized software
       value of $1.8 million is expected to be realized through subsequent sales
       of and support services for the software. However, the projected
       remaining cash flows from other products and services do not support the
       carrying value of the other intangible assets. Consequently, the Company
       recorded an impairment charge of $8.0 million to reduce the goodwill
       related to ISSI to $0 as of June 30, 1999.

(11)   RESTRUCTURING AND OTHER CHARGES

       During the second quarter of 1999, the Company recorded restructuring and
       other one-time charges of $2.4 million, which are included in Other costs
       on the statement of operations. Included in this total are involuntary
       severance benefits and employment contract settlements of $0.82 million,
       facility closures of $0.34 million, voluntary severance benefits of $0.17
       million, estimated contract losses of $0.84 million, and other charges of
       $0.25 million. As of June 30, 1999, payments of approximately $0.18
       million have been made for severance benefits. The Company anticipates
       that substantially all of the remaining restructuring and other one-time
       charges will be paid in 1999.


                                       8
<PAGE>

       The severance and other employee related costs provide for a reduction of
       approximately 80 employees for streamlining operations related to cost
       reduction initiatives. The facility closure costs represent estimated
       losses in closing facilities to match a reduction in force as well as to
       reduce redundancies in the combined company. Contract losses are
       comprised of employee time and expenses in order to complete a large
       contract at MST.

(12)   EXTRAORDINARY ITEM

       In April 1999, the Company entered into a new $100 million credit
       facility which replaced the existing $50 million facility. As a result,
       the Company recognized an extraordinary loss to write off the unamortized
       balance of deferred financing costs from the original facility. The
       extraordinary loss recorded was approximately $184,000, net of income
       taxes of $122,000, for the second quarter of 1999.

(13)   SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                                                 SIX MONTHS ENDED
                                                                      JUNE 30,
                                                              ------------------------
                                                                1998            1999
                                                              --------         -------
                                                                    (in thousands)
<S>                                                           <C>              <C>
Cash paid during the year for:
   Federal income tax payments                                $     --         $ 2,724
   State income tax payments                                       911           1,101
   Interest payments                                                67           1,236

Supplemental disclosure of non-cash transactions:
   Liability incurred for technology license                  $  1,550         $    --

Business acquisitions:
   Cash paid for business acquisitions                        $ 50,100         $ 6,550
   Less cash acquired                                           (4,833)         (1,133)
                                                              --------         -------
   Cash paid for business acquisitions, net                     45,267           5,417
   Issuance of common stock for business acquisition            27,150           1,950
                                                              --------         -------
   Total purchase price                                         72,417           7,367
   Purchase price in escrow                                         --             500

   Less in-process research and development                     (5,000)             --
   Less fair value of net assets acquired, net of cash          (1,171)          1,535
                                                              --------         -------
   Excess of fair value over net assets acquired              $ 66,246         $ 9,402
                                                              --------         -------
                                                              --------         -------
</TABLE>


       The excess of fair value over net assets acquired includes goodwill,
       internally developed software and other intangibles acquired in
       conjunction with the acquisitions of the operating companies.

(14)   SEGMENT REPORTING

       The Company has four reporting segments: Consulting Solutions; System
       Support; Government Solutions; and Enterprise Performance Service
       ("EPS"). (The Company's Safari software related business and its
       Interactive Software Systems ("ISSI") operating unit are not included in
       these segments and are included in "Other".) These four segments
       correspond to the Company's divisional structure which was changed in the
       second quarter of 1999. The financial information reported below for 1998
       has been conformed to the new divisional structure.

       The Consulting Solutions division provides decision support, custom
       application development, software package implementation, and contract
       staffing and recruiting. These services involve the development of near
       and long-term technology plans that help clients achieve specific
       strategic business objectives and include IT needs analysis, technology
       infrastructure design, future


                                       9
<PAGE>

       technology planning and refreshment, systems architecture development,
       decision support planning and analysis, and business process automation.

       The System Support division provides customer management solutions and
       support services, help-desk operations, as well as a complete array of
       desktop systems maintenance and support services to its clients,
       including hardware and software maintenance, systems testing and
       engineering, and hardware procurement.

       The Government Solutions division offers its public sector clients a
       variety of management consulting services, interactive media services,
       system maintenance and hardware procurement.

       The EPS division offers its clients a single source for enterprise
       resource planning solutions focusing on implementation and consulting
       related to the SAP, Peoplesoft, BAAN, and Made2Manage enterprise software
       packages. The Division focuses on the following service lines:
       installation, business process design, configuration and implementation,
       and staff augmentation.

       The accounting policies of the reporting segments are the same as those
       described in Note 2. The Company evaluates the performance of its
       operating segments based on operating income after intercompany
       transactions have been eliminated. The "Other" column includes the ISSI
       operating unit and corporate related items not allocated to the
       divisions. ISSI's sales and services include the sale and implementation
       of the Safari software product lines, training and continuing education.
       Corporate selling, general and administrative costs have been allocated
       to the divisions and ISSI based on a three factor formula based on total
       revenue, operating income and total assets.

       Summarized financial information concerning the Company's reportable
       segments is shown in the following tables (in thousands).

       For the six months ended June 30, 1999:

<TABLE>
<CAPTION>
                              CONSULTING       SYSTEM       GOVERNMENT
                              SOLUTIONS        SUPPORT       SOLUTIONS         EPS           OTHER             CONSOLIDATED
                              --------         -------        -------        -------        --------            ---------
<S>                           <C>              <C>          <C>              <C>            <C>                <C>
IT service revenues           $ 18,702         $14,099        $13,357        $21,813        $  7,083            $  75,054

Hardware procurement
revenues                            --          29,780          8,300             --              --               38,080
                              --------         -------        -------        -------        --------            ---------
Total revenues                  18,702          43,879         21,657         21,813           7,083              113,134

Income from operations          (1,092)          3,600          3,338             85         (32,033)(a)          (26,102)

Total Assets                  $ 37,239         $57,606        $40,256        $31,384        $ 17,522            $ 184,007
</TABLE>


       For the six months ended June 30, 1998:

<TABLE>
<CAPTION>
                              CONSULTING     SYSTEM       GOVERNMENT
                              SOLUTIONS      SUPPORT       SOLUTIONS       EPS           OTHER           CONSOLIDATED
                              --------       -------        -------      -------        --------           ---------
<S>                           <C>            <C>          <C>            <C>            <C>              <C>
IT service revenues           $10,682        $ 7,012        $ 6,570        $  --        $  7,760            $ 32,024

Hardware procurement
revenues                           --         27,638          9,689           --              --              37,327
                              --------       -------        -------      -------        --------           ---------
Total revenues                 10,682         34,650         16,259           --           7,760              69,351

Income from operations            677          1,701            959           --          (3,267)(b)              70

Total Assets                  $28,364        $42,329        $35,578        $  --        $ 26,877            $133,148
</TABLE>

- ------------------
(a)    Includes Impairment of intangible assets and other charges of $31.7
       million.
(b)    Includes a charge of $5 million for in-process research and development.


                                       10
<PAGE>

(15)   COMMITMENTS AND CONTINGENCIES

       In the course of Condor's consolidation efforts, SCM LLC d/b/a The
       Commonwealth Group ("Commonwealth"), the promoter of the Offering, and
       Condor negotiated with Emtec, Inc. ("Emtec"), an IT service company based
       in Pennsylvania, with a view to Emtec becoming one of the Founding
       Companies. As part of the process, Emtec's investment banker and
       Commonwealth executed two confidentiality agreements pursuant to which
       each agreed, among other things, not to disclose certain confidential
       information and Commonwealth agreed that it would not seek to enter into
       a business transaction with any companies to be introduced to it by
       Emtec's investment banker for a period of two years without such
       investment banker's prior written consent. On October 28, 1997, Emtec
       filed a Complaint in the United States District Court for the Eastern
       District of Pennsylvania against Condor, Commonwealth, J. Marshall
       Coleman, a Managing Director of Commonwealth and the former Chairman of
       the Board of Condor, and Kennard F. Hill, the Company's Chairman of the
       Board and Chief Executive Officer, captioned EMTEC, INC. V. CONDOR
       TECHNOLOGY SOLUTIONS, INC., SCM LLC, ET AL., Civil No. 97-6652. The
       complaint alleges breach of contract, tortuous interference with Emtec's
       business relationship with Corporate Access, Inc. ("Corporate Access")
       and Computer Hardware Maintenance Corporation ("CHMC"), two of the
       Founding Companies, and misappropriation of a trade secret arising out of
       the participation of CHMC and Corporate Access in the consolidation and
       the Offering without Emtec's written consent. In connection with the
       three causes of action, Emtec demands that the defendants disgorge the
       financial benefits that they have and will obtain as a result of their
       alleged breach of contract and seeks compensatory and punitive damages.
       On December 31, 1997, the defendants filed an Answer, denying the
       allegations and asserting various affirmative defenses. The court denied
       Emtec's motion to amend the complaint to add a claim of unjust
       enrichment. A motion by Condor for partial summary judgment was granted
       in part to eliminate Emtec's claim for misappropriation of a trade secret
       and later Emtec stipulated to a dismissal of its claim of tortuous
       interference with business relations, and to the removal of both Mr.
       Coleman and Mr. Hill as defendants in the suit. Trial of this matter
       could be scheduled later this year. Condor believes that Emtec's
       allegations are without merit and that, in any event, the ultimate
       resolution of this action will not have a material adverse effect on the
       Company's financial position or results of operations. The Company has
       agreed to indemnify CHMC's directors, officers and stockholders against
       any liability such persons may incur as a result of any claims brought by
       Emtec against any of them that directly related to CHMC's participation
       as a Founding Company. Commonwealth has agreed to indemnify the Company
       with regard to any final judgment or settlement arising out of the above
       action or any similar action. Commonwealth's obligations under such
       agreement have been guaranteed by the three members of Commonwealth.

       On or about July 1, 1999, an action was commenced against the Company and
       its Chief Executive Officer in the United States District Court for the
       District of Maryland, captioned GORDON V. CONDOR TECHNOLOGY SOLUTIONS,
       INC., ET AL., Civil AMD-99-1952. The plaintiff alleges that the action
       was prompted by the press release that the Company issued on June 9, 1999
       with regard to its likely results for the second quarter. The plaintiff
       purports to bring the action on behalf of a class consisting of all
       persons (other than the defendants and their affiliates) who purchased
       common stock in the Company between February 3, 1999 and June 8, 1999
       (the "Alleged Class Period"). The plaintiff contends that, during the
       Alleged Class Period, the defendants made false and misleading statements
       about the future impact of the "Y2K" issue on the Company's business and
       on the concentration of the Company's business with certain customers.
       The Company believes that the statements challenged by the plaintiff were
       accurate, and it intends to defend the matter vigorously. The Company
       does not expect that the litigation will have a material affect on how it
       conducts its business.

       The Company is a party to other legal proceedings and disputes related to
       the Company's day to day business operations, none of which, in the
       opinion of management, are material to the financial position or results
       of operations of the Company.


                                       11
<PAGE>



       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
       RESULTS OF OPERATIONS


       The following discussion is qualified in its entirety by reference to and
       should be read in conjunction with the Annual Report on Form 10-K of the
       Company for its fiscal year ended December 31, 1998 (the "Form 10-K"). A
       number of statements in this Quarterly Report on Form 10-Q address
       activities, events or developments which the Company anticipates may
       occur in the future, including such matters as the Company's strategy for
       internal growth, additional capital expenditures (including the amount
       and nature thereof), acquisitions of assets and businesses, industry
       trends and other such matters. For a discussion of important factors
       which could cause actual results to differ materially from the
       forward-looking statements see "Special Note Regarding Forward Looking
       Statements."

       INTRODUCTION

       The Company earns revenues from the provision of IT services and hardware
       procurement. The Company recognizes IT service revenues using formulas
       based on time and materials, whereby revenues are recognized as costs are
       incurred at agreed-upon billing rates. For projects billed on a
       fixed-price basis, revenue is recognized using the percentage of
       completion method. Percentage of completion is determined using total
       costs as a cost input measure. Revenues from license fees on proprietary
       software are recognized when a non-cancelable license agreement has been
       signed, the product has been delivered, collection is probable and all
       significant obligations relating to the license have been satisfied.
       There are no significant post-sales support obligations related to the
       Company's license fees. Revenues from hardware procurement are recognized
       upon shipment or acceptance of the equipment. When installation services
       are an integral component of the hardware procurement, revenue is
       recognized at the customer's acceptance of the equipment.

       Cost of revenues includes the provision of services and material directly
       related to the revenues, costs of acquisition of hardware resold to
       clients, subcontracted labor or other outside services and other direct
       costs associated with revenues, as well as an allocation of certain
       indirect costs.

       Selling, general and administrative costs include salaries, benefits,
       commissions payable to the Company's sales and marketing personnel,
       recruiting, finance and other general and administrative costs.

       In July 1996, the Securities and Exchange Commission issued Staff
       Accounting Bulletin No. 97 ("SAB 97") relating to business combinations
       immediately prior to an initial public offering. SAB 97 requires that
       these combinations be accounted for using the purchase method of
       acquisition accounting. Condor was identified as the "accounting
       acquiror" for financial statement presentation purposes.

       RESULTS OF OPERATIONS

       The Company's consolidated financial statements have been prepared based
       on accounting for all companies acquired using the purchase method of
       acquisition accounting. All operating companies that previously used
       fiscal year financial reporting basis have converted to a calendar year
       financial reporting basis and because all individual operating companies
       are now included in the consolidated tax return of Condor, all have
       converted their tax status to be taxed under subchapter C of the Internal
       Revenue Code of 1986, as amended. The financial statements include
       operations of the operating companies from their respective dates of
       acquisition.

       Financial statement audits of the Founding Companies were completed
       through January 31, 1998. As there were no significant transactions from
       February 1, 1998 to the February 10, 1998 closing of the Mergers, January
       31, 1998 is considered to represent the pre-merger closing balance sheet.
       On February 1, 1998 (the date of post-Merger balance sheet), Condor began
       reporting on a consolidated

                                       12

<PAGE>

       basis. As a result, for the six months ended June 30, 1998, Condor's
       consolidated operating results include the Founding Companies' operations
       for only five months.

       The following table sets forth certain selected financial data for the
       Company and as a percentage of revenues for the periods indicated:

<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED
                                                                        JUNE 30,
                                                    ---------------------------------------------------
                                                            1998                          1999
                                                    ---------------------        ----------------------
                                                                 (in thousands, except percentages)
<S>                                                 <C>            <C>           <C>              <C>
IT service revenues                                 $19,074         43.7%        $ 36,305          67.9%
Hardware procurement revenues                        24,614         56.3%          17,139          32.1%
                                                    -------        -----         --------         -----
Total revenues                                       43,688        100.0%          53,444         100.0%
                                                    -------        -----         --------         -----

Cost of IT services                                   8,890         46.6%          21,581          59.4%
Cost of hardware procurement                         22,287         90.5%          15,599          91.0%
                                                    -------                      --------
Total cost of revenues                               31,177         71.4%          37,180          69.6%
                                                    -------                      --------

Gross profit                                         12,511         28.6%          16,264          30.4%

Selling, general and administrative expenses          8,054         18.4%          14,166          26.5%
Depreciation and amortization                         1,137          2.6%           2,333           4.4%
Impairment of intangible assets                          --           --%          29,236          54.7%
Other costs                                              --           --%           2,418           4.5%
                                                    -------        -----         --------         -----
Income (loss) from operations                       $ 3,320          7.6%        $(31,889)        (59.7)%
                                                    -------        -----         --------         -----
                                                    -------        -----         --------         -----
</TABLE>

       REVENUES. Revenue increased $9.8 million or 22.3%, from $43.7 million for
       the three months ended June 30, 1998 to $53.4 million for the three
       months ended June 30, 1999. The increase is the result of organic revenue
       growth and the acquisition of six additional operating companies
       subsequent to the initial public offering. IT service revenue grew
       approximately $17.2 million, or 90.3%, while hardware procurement revenue
       decreased $7.5 million, or 30.4%.

       IT service revenue increased in each of the Company's divisions. The
       Consulting Solutions division revenue growth was primarily attributable
       to increases in consulting and planning services within the division and
       the acquisition of Decision Support Technologies in May 1998 and LINC
       Systems Corporation in July 1998. These increases were somewhat offset by
       the decline in revenue related to MST. The System Solutions division
       revenue growth was primarily attributable to growth in the Company's
       customer management solutions, help desk and support services. The
       Government Solutions division revenue growth was primarily attributable
       to the acquisition of Louden Associates, Inc. in June 1998. The ERP
       division includes operations of PowerCrew, Inc. and Global Core
       Strategies, Inc. which were acquired in the fourth quarter of 1998 and
       Titan Technologies Group, LLC which was acquired in April 1999. ISSI has
       experienced a decrease in sales of the Company's Safari software licenses
       during 1999.

       The decrease in hardware procurement revenue was primarily attributable a
       shift in the Company's focus from hardware procurement to higher margin
       IT service revenues.

       COST OF REVENUES. Cost of revenues increased $6.0 million or 19.3% from
       $31.2 million for the three months ended June 30, 1998 to $37.2 million
       for the three months ended June 30, 1999. This increase is primarily
       attributable to the revenue growth discussed above. Cost of revenues as a
       percentage of revenues decreased from 71.4% of revenues for the three
       months ended June 30, 1998 to 69.6% for the three months ended June 30,
       1999. This decrease was primarily attributable to the shift in revenue
       mix toward higher margin IT service revenues.

                                       13

<PAGE>



       SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
       administrative expenses increased $6.1 million, or 75.9%, from $8.1
       million to $14.2 million for the three months ended June 30, 1998 and
       1999, respectively. The increase is attributable the acquisitions of
       the additional six operating companies subsequent to the Mergers; the
       hiring of additional sales and marketing staff and administrative
       personnel; and recruiting and hiring additional personnel in the
       EPS services area in anticipation of future revenue growth. Selling,
       general and administrative costs increased from 18.4% of revenues to
       26.5% of revenues for the three months ended June 30, 1998 and 1999,
       respectively. This increase primarily resulted from the incremental
       selling, general and administrative costs associated with the execution
       of the Company's growth strategies.

       DEPRECIATION AND AMORTIZATION. Depreciation and amortization increased
       $1.2 million, or 105.2%, from $1.1 million for the three months ended
       June 30, 1998 to $2.3 million for the three months ended June 30, 1999.
       The increase is attributable an increase in goodwill and other intangible
       amortization associated with the acquisitions of the additional six
       operating companies subsequent to the Mergers; additional amortization on
       goodwill related to the contingent purchase consideration earned at
       December 31, 1998; and the increase of property and equipment.

       IMPAIRMENT OF INTANGIBLE ASSETS. Impairment of intangible assets includes
       a write down of intangible assets during the second quarter of 1999 based
       on measurement in accordance with SFAS 121. As a part of its strategy to
       reduce the amount of computer hardware resale, the Company decided to
       sell two of its operating companies, Corporate Access, Inc and U.S.
       Communications, Inc. The Company recorded a charge of $6.1 million to
       reduce the assets of these companies, including intangible assets, to
       their estimated net realizable value. The client that provided
       substantially all of the revenue of the Company's Boston based strategic
       consulting business, Management Support Technology Corp. ("MST"), was
       acquired, and the acquiring company expressed its desire not to renew any
       projects after all current projects are completed. As a result the
       decision was made to shut down MST's continuing operations in its Boston
       office, and the Company has recorded an impairment charge of $15.1
       million for MST. The Company's Interactive Software Systems ("ISSI")
       business unit has experienced significant revenue and profit degradation
       in the sale of its Safari product line as a result of operating and
       financial difficulties being experienced by its largest sales channel
       partner, an international ERP software company which has recently
       informed ISSI of its intention to no longer promote its Safari products.
       As the result, the Company recorded an impairment charge of $8.0 million
       for ISSI.

       OTHER COSTS. Other costs include restructuring and other one-time charges
       of $2.4 million. Included in this total are involuntary severance
       benefits and employment contract settlements of $0.82 million, facility
       closures of $0.34 million, voluntary severance benefits of $0.17 million,
       contract losses of $0.84 million, and other charges of $0.25 million.

                                       14

<PAGE>



       The following table sets forth certain selected financial data for the
       Company and as a percentage of revenues for the periods indicated:

<TABLE>
<CAPTION>
                                                                      SIX MONTHS ENDED
                                                                          JUNE 30,
                                                    ----------------------------------------------------------
                                                               1998                          1999
                                                    -----------------------         --------------------------
                                                                 (in thousands, except percentages)
<S>                                                 <C>           <C>               <C>               <C>
IT service revenues                                 $32,024            46.2%        $  75,054           66.3 %
Hardware procurement revenues                        37,327            53.8%           38,080           33.7 %
                                                    -------        --------         ---------         --------
Total revenues                                       69,351           100.0%          113,134          100.0 %
                                                    -------        --------         ---------         --------

Cost of IT services                                  15,571            48.6%           42,900           57.2 %
Cost of hardware procurement                         34,043            91.2%           34,379           90.3 %
                                                    -------                         ---------
Total cost of revenues                               49,614            71.5%           77,279           68.3 %
                                                    -------                         ---------

Gross profit                                         19,737            28.5%           35,855           31.7 %

Selling, general and administrative expenses         12,852            18.5%           25,811           22.8 %
Depreciation and amortization                         1,815             2.7%            4,492            4.0 %
In process research and development                   5,000             7.2%                               - %
Impairment of intangible assets                          --              --            29,236           25.8 %

                                                         --              --             2,418            2.1 %
                                                    -------        --------         ---------         --------
Income (loss) from operations                       $    70             0.1%        $ (26,102)           (23.0)%
                                                    -------        --------         ---------         --------
                                                    -------        --------         ---------         --------
</TABLE>

       REVENUES. Revenue increased $43.8 million or 63.1%, from $69.3 million
       for the six months ended June 30, 1998 to $113.1 million for the six
       months ended June 30, 1999. This increase is partly a result of the
       inclusion of only five of the six months of operations of the Founding
       Companies in 1998 compared to the six months ended June 30, 1999. All of
       the operating companies' revenues were included for the six months ended
       June 30, 1999 except Titan Technologies Group LLC whose revenues were
       included from its acquisition date in April 1999. The increase is also
       the result of organic revenue growth and the acquisition of six
       additional operating companies subsequent to the initial public offering.
       IT service revenue grew approximately $43.0 million, or 134.4%, while
       hardware procurement revenue increased $0.8 million, or 2.0%.

       IT service revenue increased in each of the Company's divisions. The
       Consulting Solutions division revenue growth was primarily attributable
       to increases in consulting and planning services within the division and
       the acquisition of Decision Support Technologies in May 1998 and LINC
       Systems Corporation in July 1998. The System Solutions division revenue
       growth was primarily attributable to growth in the Company's customer
       management solutions, help desk and support services. The Government
       Solutions division revenue growth was primarily attributable to the
       acquisition of Louden Associates, Inc. in June 1998. The ERP division
       includes operations of PowerCrew, Inc. and Global Core Strategies, Inc.
       which were acquired in the fourth quarter of 1998 and Titan Technologies
       Group, LLC which was acquired in April 1999. ISSI has experienced a
       decrease in sales of the Company's Safari software licenses during 1999.

       The increase in hardware procurement revenue was primarily attributable
       to the inclusion of only five of the six months of operations of the
       Founding Companies in 1998. In general, the Company has shifted its focus
       from hardware procurement to higher margin IT service revenues.

       COST OF REVENUES. Cost of revenues increased $27.7 million or 55.8% from
       $49.6 million for the six months ended June 30, 1998 to $77.3 million for
       the six months ended June 30, 1999. This increase is primarily
       attributable to the revenue growth discussed above. Cost of revenues as a
       percentage of revenues decreased from 71.5% of revenues for the six
       months ended June 30, 1998 to 68.3% for the six months ended June 30,
       1999. This decrease was primarily attributable to the shift in revenue
       mix toward higher margin IT service revenues.

                                       15
<PAGE>

       SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
       administrative expenses increased $13.0 million, or 100.8%, from $12.8
       million to $25.8 million for the six months ended June 30, 1998 and 1999,
       respectively. The increase is attributable to the inclusion of only five
       of the six months of operations of the Founding Companies in 1998; the
       acquisitions of the additional six operating companies subsequent to the
       Mergers; the hiring of additional sales and marketing staff and
       administrative personnel; and recruiting and hiring additional personnel
       in the consulting, systems and EPS services areas in anticipation of
       future revenue growth. Selling, general and administrative costs
       increased from 18.5% of revenues to 22.8% of revenues for the three
       months ended June 30, 1998 and 1999, respectively. This increase
       primarily resulted from the incremental selling, general and
       administrative costs associated with the execution of the Company's
       growth strategies.

       DEPRECIATION AND AMORTIZATION. Depreciation and amortization increased
       $2.7 million, or 147.5%, from $1.8 for the six months ended June 30, 1998
       to $4.5 million for the six months ended June 30, 1999. The increase is
       attributable to the amortization of goodwill of the Founding Companies
       beginning at the time of the Mergers which included only five of the six
       months in 1998; an increase in goodwill and other intangible amortization
       associated with the acquisitions of the additional six operating
       companies subsequent to the Mergers; additional amortization on goodwill
       related to the contingent purchase consideration earned at December 31,
       1998; and the increase of property and equipment.

       IMPAIRMENT OF INTANGIBLE ASSETS. Impairment of intangible assets includes
       a write down of intangible assets during the second quarter of 1999 based
       on measurement in accordance with SFAS 121. As a part of its strategy to
       reduce the amount of computer hardware resale, the Company decided to
       sell two of its operating companies, Corporate Access, Inc and U.S.
       Communications, Inc. The Company recorded a charge of $6.1 million to
       reduce the assets of these companies, including intangible assets, to
       their estimated net realizable value. The client that provided
       substantially all of the revenue of the Company's Boston based strategic
       consulting business, Management Support Technology Corp. ("MST"), was
       acquired, and the acquiring company expressed its desire not to renew any
       projects after all current projects are completed. As a result the
       decision was made to shut down MST's continuing operations in its Boston
       office, and the Company has recorded an impairment charge of $15.1
       million for MST. The Company's Interactive Software Systems ("ISSI")
       business unit has experienced significant revenue and profit degradation
       in the sale of its Safari product line as a result of operating and
       financial difficulties being experienced by its largest sales channel
       partner, an international ERP software company which has recently
       informed ISSI of its intention to no longer promote its Safari products.
       As the result, the Company recorded an impairment charge of $8.0 million
       for ISSI.

       OTHER COSTS. Other costs include restructuring and other one-time charges
       of $2.4 million. Included in this total are involuntary severance
       benefits and employment contract settlements of $0.82 million, facility
       closures of $0.34 million, voluntary severance benefits of $0.17 million,
       contract losses of $0.84 million, and other charges of $0.25 million.

       LIQUIDITY AND CAPITAL RESOURCES

       Condor is a holding company that conducts its operations through its
       subsidiaries. Accordingly, Condor's principal sources of liquidity are
       the cash flows of its operating divisions and cash available from its
       credit facilities. At June 30, 1999 the Company had $5.1 million in cash
       and cash equivalents and $45.8 million of indebtedness outstanding, which
       consists primarily of borrowings on the credit facility (the "Credit
       Facility"), which was entered in April 1999.

       In accordance with its Credit Facility, the Company must comply with
       various loan covenants including: (i) maintenance of certain financial
       performance ratios; (ii) limits on capital expenditures; (iii)
       restrictions on additional indebtedness; (iv) restrictions on liens,
       guarantees, advances and dividends; and (v) restrictions on the type,
       size and number of acquisitions.

                                       16
<PAGE>

       A June 30, 1999 the Company was not in compliance with one of its
       financial covenants. The Company and the Banks agreed to the terms and
       conditions of a forbearance through November 15, 1999 during which
       period the parties will discuss restructuring the facility to a
       structure that will support the Company's working capital needs. Under
       the terms of this forbearance, there was a permanent reduction of
       principle available to $60 million, and during the forbearance period
       borrowings will be at a rate of interest equal to the Base Rate plus
       1.75%, which was 9.75% at August 13, 1999.

       Net cash used in operating activities was $1.4 million for the six months
       ended June 30, 1999. Net cash used in investing activities was $15.5
       million for the six months ended June 30, 1999 which included $3.1
       million for purchases of property, equipment and the costs of licensing
       and developing the Company's internal use ERP system.

       Net cash provided by financing activities was $19.7 million for the six
       months ended June 30, 1999 which is comprised of net borrowings of debt
       and is offset by outflows for deferred financing costs related to the
       Company's new Credit Facility.

       YEAR 2000 READINESS

       IMPACT OF YEAR 2000 ISSUE. The Year 2000 issue is the result of certain
       computer programs being written using two digits rather than four to
       define the applicable year. Any computer programs or hardware that have
       date-sensitive software or embedded chips may recognize a date using "00"
       as the year 1900 rather than the year 2000. This could result in a system
       failure or miscalculations causing disruptions of operations, including,
       among other things, a temporary inability to process transactions, send
       invoices, or engage in similar normal business activities.

       Based on recent assessments, the Company determined that it will be
       required to modify or replace portions of hardware and software so that
       those systems will properly utilize dates beyond December 31, 1999. The
       Company presently believes that with modifications and replacement of
       some of the existing hardware and software, the Year 2000 issue can be
       mitigated. However, if such modifications and replacements are not made,
       or are not completed timely, the Year 2000 issue could have a small to
       moderate impact on the Company's operations. The Company currently does
       not have a formal contingency plan in place, however a plan is expected
       to be completed by October 1999.

       The Company's plan to resolve the Year 2000 issues involves four phases:
       assessment, remediation, testing and implementation.

       ASSESSMENT. The Company has fully completed its assessment of all
       material systems and Company products that could be affected by the Year
       2000 issue. The completed assessment indicated that a portion of the
       Company's information technology systems could be affected. That
       assessment also indicated that accounting systems being used at the time
       were at risk of not being Year 2000 compliant. If not resolved on a
       timely basis, that could have affected the Company's ability to provide
       adequate and timely billing information.

       REMEDIATION. The Company estimates that it is 95% complete in the
       remediation phase of all material hardware systems and expects to
       complete corporate remediation by September 1999. After completing
       remediation, the Company's plans include testing and implementing its
       information technology systems.

       TESTING AND IMPLEMENTATION. The Company estimates it has completed 93% of
       the testing and implementation of its remediated systems. Completion of
       the testing phase is expected by September 1999 with all remediated
       systems fully implemented by November 1999. In certain cases, the remedy
       is a replacement of the system or software. The Company has begun the
       implementation of a Year 2000 compliant enterprise resource planning
       ("ERP") accounting and management information system to remediate the
       risk of non-Year 2000 compliant accounting

                                       17
<PAGE>

       software. The financial module of the ERP system went "live" on August 1,
       1999 and completion of the implementation of the remaining modules is
       scheduled for December 1999.

       THIRD PARTIES. With respect to third parties, the Company has completed
       its assessment, remediation and testing phases. Implementation is 95%
       complete and is expected to be completed by September 1999.

       The Company is in the process of surveying its significant suppliers that
       do not involve system interface. The Company has no means of ensuring
       that these suppliers will be Year 2000 ready, and the inability of those
       parties to complete the Year 2000 resolution process could materially
       impact the Company. The effect of non-compliance by third parties, where
       no system interface exists, is not determinable. The Company is not aware
       of any problems with third parties that would materially impact results
       of operations, liquidity, or capital resources.

       The Company's internal assessment of its proprietary licensed products
       released after September, 1998 is that they are, in and of themselves,
       Year 2000 compliant. Customers that purchased the products prior to this
       date may upgrade the products to be Year 2000 compliant if they paid for
       a continuing support services agreement for the products. There can be no
       assurances, however, that the Company's current proprietary licensed
       products do not contain undetected Year 2000 defects. The Company can not
       ensure Year 2000 compliance will be maintained when its proprietary
       licensed products are integrated with third party non-compliant hardware
       products, software products, operating systems or databases.

       COST. The Company will utilize both internal and external resources to
       update or replace, test, and implement the affected information
       technology systems for Year 2000 modifications. The total cost of the
       Year 2000 project is estimated at $1.8 million and is being funded
       through operating cash flows. Expenditures to date have related to all
       phases of the Year 2000 project. As of June 30, 1999, the cost incurred
       to date was approximately $1.6 million. Remaining costs relate to the
       resources to complete implementation of new systems.

       The Company's plans to complete the Year 2000 modifications are based on
       management's best estimates, which were derived utilizing numerous
       assumptions of future events including the continued availability of
       certain resources and other factors. Estimates on the status of
       completion and the expected completion dates are based on costs incurred
       to date compared to total expected costs. However, there can be no
       guarantee that these estimates will be achieved, and actual results could
       differ materially from those plans. Special factors that might cause such
       material differences include, but are not limited to, the availability
       and cost of personnel trained in this area, the ability to locate and
       correct all relevant computer codes, and similar uncertainties.

       SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

       Statements in this Form 10-Q based on current expectations that are not
       strictly historical statements, such as the Company's or management's
       intentions, hopes, beliefs, expectations, strategies, or predictions, are
       forward-looking statements. Such statements, or any other variation
       thereof regarding the Company's future activities or other future events
       or conditions within the meaning of Section 27A of the Securities Act and
       Section 21E of the Securities Exchange Act of 1934, as amended, are
       intended to be covered by the safe harbors for forward-looking statements
       created thereby. Investors are cautioned that all forward-looking
       statements involve risks and uncertainty, including without limitation,
       the sufficiency of the Company's working capital and the ability of the
       Company to realize benefits from consolidating certain general and
       administrative functions, to pursue strategic acquisitions and alliances,
       to retain management and to implement its focused business strategy, to
       leverage consulting services, secure full-service contracts, to expand
       client relationships, successfully recruit, train and retain personnel,
       expand services and geographic reach and successfully defend itself in
       ongoing and future litigation.


                                       18
<PAGE>



       ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

       MARKET RISK. The Company is exposed to market risk from adverse changes
       in interest rates and foreign currency exchange rates.

       INTEREST RATE RISKS. The Company is exposed to risk from changes in
       interest rates as a result of its borrowing activities. At June 30, 1999,
       the Company had total debt of $45.8 million of which $45.0 million
       represents borrowings on its Credit Facility at a variable interest rate.
       Management does not believe that the Company's exposure to interest rate
       fluctuations is material.

       FOREIGN CURRENCY EXCHANGE RISK. The Company's international operations
       are subject to foreign exchange rate fluctuations. The Company derived
       less than 2% of its revenue for the six months ended June 30, 1999 from
       services performed in the Netherlands, the United Kingdom and Germany,
       all of which have traditionally had relatively stable currencies.
       Management does not believe that the Company's exposure to foreign
       currency rate fluctuations is material.



                                       19

<PAGE>



PART II. OTHER INFORMATION

       ITEM 1.    LEGAL PROCEEDINGS

       In the course of Condor's consolidation efforts, SCM LLC d/b/a The
       Commonwealth Group ("Commonwealth"), the promoter of the Offering, and
       Condor negotiated with Emtec, Inc. ("Emtec"), an IT service company based
       in Pennsylvania, with a view to Emtec becoming one of the Founding
       Companies. As part of the process, Emtec's investment banker and
       Commonwealth executed two confidentiality agreements pursuant to which
       each agreed, among other things, not to disclose certain confidential
       information and Commonwealth agreed that it would not seek to enter into
       a business transaction with any companies to be introduced to it by
       Emtec's investment banker for a period of two years without such
       investment banker's prior written consent. On October 28, 1997, Emtec
       filed a Complaint in the United States District Court for the Eastern
       District of Pennsylvania against Condor, Commonwealth, J. Marshall
       Coleman, a Managing Director of Commonwealth and the former Chairman of
       the Board of Condor, and Kennard F. Hill, the Company's Chairman of the
       Board and Chief Executive Officer, captioned EMTEC, INC. V. CONDOR
       TECHNOLOGY SOLUTIONS, INC., SCM LLC, ET AL., Civil No. 97-6652. The
       complaint alleges breach of contract, tortuous interference with Emtec's
       business relationship with Corporate Access, Inc. ("Corporate Access")
       and Computer Hardware Maintenance Corporation ("CHMC"), two of the
       Founding Companies, and misappropriation of a trade secret arising out of
       the participation of CHMC and Corporate Access in the consolidation and
       the Offering without Emtec's written consent. In connection with the
       three causes of action, Emtec demands that the defendants disgorge the
       financial benefits that they have and will obtain as a result of their
       alleged breach of contract and seeks compensatory and punitive damages.
       On December 31, 1997, the defendants filed an Answer, denying the
       allegations and asserting various affirmative defenses. The court denied
       Emtec's motion to amend the complaint to add a claim for unjust
       enrichment. A motion by Condor for partial summary judgment was granted
       in part to eliminate Emtec's claim for misappropriation of a trade secret
       and later Emtec stipulated to a dismissal of its claim of tortuous
       interference with business relations, and to the removal of both Mr.
       Coleman and Mr. Hill as defendants in the suit. Trial of this matter
       could be scheduled later this year. Condor believes that Emtec's
       allegations are without merit and that, in any event, the ultimate
       resolution of this action will not have a material adverse effect on the
       Company's financial position or results of operations. The Company has
       agreed to indemnify CHMC's directors, officers and stockholders against
       any liability such persons may incur as a result of any claims brought by
       Emtec against any of them that directly related to CHMC's participation
       as a Founding Company. Commonwealth has agreed to indemnify the Company
       with regard to any final judgment or settlement arising out of the above
       action or any similar action. Commonwealth's obligations under such
       agreement have been guaranteed by the three members of Commonwealth.

       On or about July 1, 1999, an action was commenced against the Company and
       its Chief Executive Officer in the United States District Court for the
       District of Maryland, captioned GORDON V. CONDOR TECHNOLOGY SOLUTIONS,
       INC., ET AL., Civil AMD-99-1952. The plaintiff alleges that the action
       was prompted by the press release that the Company issued on June 9, 1999
       with regard to its likely results for the second quarter. The plaintiff
       purports to bring the action on behalf of a class consisting of all
       persons (other than the defendants and their affiliates) who purchased
       common stock in the Company between February 3, 1999 and June 8, 1999
       (the "Alleged Class Period"). The plaintiff contends that, during the
       Alleged Class Period, the defendants made false and misleading statements
       about the future impact of the "Y2K" issue on the Company's business and
       on the concentration of the Company's business with certain customers.
       The Company believes that the statements challenged by the plaintiff were
       accurate, and it intends to defend the matter vigorously. The Company
       does not expect that the litigation will have a material affect on how it
       conducts its business.

       The Company is a party to other legal proceedings and disputes related to
       the Company's day to day business operations, none of which, in the
       opinion of management, are material to the financial position or results
       of operations of the Company.


                                       20
<PAGE>



       ITEM 2.             CHANGES IN SECURITIES AND USE OF PROCEEDS

       Not applicable.

       ITEM 3.             DEFAULTS UPON SENIOR SECURITIES

       Not applicable.

       ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

       At the Annual Meeting of Stockholders on May 4, 1999, the following
       proposals were adopted by the margins indicated:

       1.  To elect three Class II Directors, each for a term of three years and
           until their respective successors have been elected and qualified.
<TABLE>
<CAPTION>


                                               For             Withheld
           <S>                             <C>                 <C>
           Dennis E. Logue                  8,557,192           4,922
           Edward J. Mathias                8,557,192           4,922
           William E. Hummel                8,557,192           4,922
</TABLE>

       2.  To ratify the appointment of PricewaterhouseCoopers LLP as the
           Company's independent accountants for 1999.

<TABLE>

           <S>                             <C>
           For                      8,560,311
           Against                      1,303
           Abstain                        500

</TABLE>


       ITEM 5.             OTHER INFORMATION

       Not applicable.

       ITEM 6.             EXHIBITS AND REPORTS ON FORM 8-K

         (a) Exhibits (see index on page 18)

         (b) Reports on Form 8-K:
              The Company filed a Form 8-K/A Current Report on February 22, 1999
              related to the acquisition of substantially all of the assets of
              Global Core Strategies, Inc.



                                       21

<PAGE>




     SIGNATURE



     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.


                                     CONDOR TECHNOLOGY SOLUTIONS, INC.



     Date    AUGUST 16, 1999             By: /s/ Kennard F. Hill
           -------------------------        ----------------------------------
                                            Kennard F. Hill
                                            CHAIRMAN OF THE BOARD AND CHIEF
                                            EXECUTIVE OFFICER (PRINCIPAL
                                            EXECUTIVE OFFICER)

     Date    AUGUST 16, 1999             By: /s/ William J. Caragol
           -------------------------        ----------------------------------
                                            William J. Caragol
                                            VICE PRESIDENT AND CHIEF FINANCIAL
                                            OFFICER (PRINCIPAL FINANCIAL AND
                                            ACCOUNTING OFFICER)

                                       22

<PAGE>


     EXHIBIT INDEX

<TABLE>

     Exhibit
     Number           Description
     ------           -----------
     <S>              <C>
     27               Financial Data Schedule for the three and six months ended
                      June 30, 1999.

</TABLE>

                                       23


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
JUNE 30,1999 CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999             DEC-31-1999
<PERIOD-START>                             APR-01-1999             JAN-01-1999
<PERIOD-END>                               JUN-30-1999             JUN-30-1999
<CASH>                                           8,546                   8,546
<SECURITIES>                                         0                       0
<RECEIVABLES>                                   38,986                  38,986
<ALLOWANCES>                                     (872)                   (872)
<INVENTORY>                                        432                     432
<CURRENT-ASSETS>                                51,661                  51,661
<PP&E>                                           9,043                   9,043
<DEPRECIATION>                                 (2,055)                 (2,055)
<TOTAL-ASSETS>                                 182,970                 182,970
<CURRENT-LIABILITIES>                           79,075                  79,075
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                           130                     130
<OTHER-SE>                                      92,806                  92,806
<TOTAL-LIABILITY-AND-EQUITY>                   182,970                 182,970
<SALES>                                         17,139                  38,080
<TOTAL-REVENUES>                                53,444                 113,134
<CGS>                                           15,599                  34,379
<TOTAL-COSTS>                                   37,180                  77,279
<OTHER-EXPENSES>                                31,463                  25,603
<LOSS-PROVISION>                                   385                     400
<INTEREST-EXPENSE>                               1,032                   1,515
<INCOME-PRETAX>                               (32,880)                (27,518)
<INCOME-TAX>                                     (605)                   1,754
<INCOME-CONTINUING>                           (32,275)                (29,272)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                  (184)                   (184)
<CHANGES>                                            0                       0
<NET-INCOME>                                  (32,459)                (29,456)
<EPS-BASIC>                                     (2.50)                  (2.36)
<EPS-DILUTED>                                   (2.50)                  (2.36)


</TABLE>


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