##### Table of Contents

---

UNITED STATES

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 September 30, 2007



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
|- | ---------------------------------------------------------------

For the transition period from  to

Commission file number 0-51148



---

TRI-S SECURITY CORPORATION

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|GEORGIA                                                        |  | 30-0016962                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

11675 Great Oaks Way, Suite 120, Alpharetta, Georgia 30022

(Address of principal executive offices)

(678) 808-1540

(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 by check mark whether registrant is a large accelerated filer, an accelerated filer, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

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

Shares of the registrants
common stock, par value $0.001 per share, outstanding as of November 14, 2007: 4,203,280.



---



---

##### Table of Contents

TRI-S SECURITY CORPORATION

QUARTERLY REPORT ON FORM 10-Q FOR THE

QUARTER ENDED SEPTEMBER 30, 2007

INDEX



|                              |  |                                                                                               |  |         
|----------------------------- |  | --------------------------------------------------------------------------------------------- |  | --------
|                              |  |                                                                                               |  | Page No.
|PART I. FINANCIAL INFORMATION |  |                                                                                              
|                              |  |                                                                                              
|ITEM 1.                       |  | FINANCIAL STATEMENTS:                                                                         |  |         
|                              |  |                                                                                              
|                              |  | Consolidated Balance Sheets September 30, 2007 and December 31, 2006                          |  | 3       
|                              |  |                                                                                              
|                              |  | Consolidated Statements of Operations Three and Nine Months Ended September 30, 2007 and 2006 |  | 4       
|                              |  |                                                                                              
|                              |  | Consolidated Statements of Cash Flows Nine Months Ended September 30, 2007 and 2006           |  | 5       
|                              |  |                                                                                              
|                              |  | Notes to Consolidated Financial Statements                                                    |  | 6       
|                              |  |                                                                                              
|ITEM 2.                       |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS         |  | 12      
|                              |  |                                                                                              
|ITEM 3.                       |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                    |  | 15      
|                              |  |                                                                                              
|ITEM 4.                       |  | CONTROLS AND PROCEDURES                                                                       |  | 15      
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                              
|                              |  |                                                                                              
|ITEM 1.                       |  | LEGAL PROCEEDINGS                                                                             |  | 16      
|                              |  |                                                                                              
|ITEM 1A.                      |  | RISK FACTORS                                                                                  |  | 17      
|                              |  |                                                                                              
|ITEM 2.                       |  | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                                   |  | 17      
|                              |  |                                                                                              
|ITEM 6.                       |  | EXHIBITS                                                                                      |  | 17      
|                              | 
|SIGNATURES                    |  | 17                                                                                           
|                              | 
|EXHIBIT INDEX                 |  | E-1                                                                                          



2



---

##### Table of Contents

Tri-S Security Corporation and Subsidiaries

Consolidated Balance Sheets

Unaudited

(In thousands, except per
share data)



|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------ | ------ | - | ----------------- | - | ------ | -
|                                                                                                                                                                                                             |  | September 30, 2007 |        |   | December 31, 2006 |  
|Assets                                                                                                                                                                                                       |  |                    |        |   |                   |   |        |  
|Current assets:                                                                                                                                                                                              |  |                    |        |   |                   |   |        |  
|Cash and cash equivalents                                                                                                                                                                                    |  | $                  | 103    |   |                   | $ | 66     |  
|Trade accounts receivable, net of allowance of $710 and $797, respectively                                                                                                                                   |  |                    | 12,292 |   |                   |   | 13,313 |  
|Prepaid expenses and other assets                                                                                                                                                                            |  |                    | 939    |   |                   |   | 649    |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Total current assets                                                                                                                                                                                         |  |                    | 13,334 |   |                   |   | 14,028 |  
|Property and equipment, less accumulated depreciation                                                                                                                                                        |  |                    | 506    |   |                   |   | 597    |  
|Goodwill                                                                                                                                                                                                     |  |                    | 16,078 |   |                   |   | 16,078 |  
|Intangibles, net                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Customer contracts                                                                                                                                                                                           |  |                    | 3,051  |   |                   |   | 4,264  |  
|Deferred loan costs                                                                                                                                                                                          |  |                    | 719    |   |                   |   | 1,143  |  
|Other                                                                                                                                                                                                        |  |                    | 803    |   |                   |   | 991    |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Total assets                                                                                                                                                                                                 |  | $                  | 34,491 |   |                   | $ | 37,101 |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Liabilities and Stockholders Equity                                                                                                                                                                         |  |                    |        |   |                   |   |        |  
|Current liabilities:                                                                                                                                                                                         |  |                    |        |   |                   |   |        |  
|Trade accounts payable                                                                                                                                                                                       |  | $                  | 1,755  |   |                   | $ | 1,104  |  
|Accrued interest expense                                                                                                                                                                                     |  |                    | 75     |   |                   |   | 400    |  
|Accrued expenses                                                                                                                                                                                             |  |                    | 5,305  |   |                   |   | 4,467  |  
|Factoring facility and 2007 term loan                                                                                                                                                                        |  |                    | 9,953  |   |                   |   | 7,506  |  
|Income taxes payable                                                                                                                                                                                         |  |                    | 532    |   |                   |   | 1,269  |  
|Series C preferred stock subject to mandatory redemption                                                                                                                                                     |  |                    |       |   |                   |   | 6,000  |  
|10% convertible notes                                                                                                                                                                                        |  |                    | 1,759  |   |                   |   |       |  
|Long-term debt - current portion                                                                                                                                                                             |  |                    |       |   |                   |   | 284    |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Total current liabilities                                                                                                                                                                                    |  |                    | 19,379 |   |                   |   | 21,030 |  
|Other liabilities:                                                                                                                                                                                           |  |                    |        |   |                   |   |        |  
|10% convertible notes                                                                                                                                                                                        |  |                    | 5,661  |   |                   |   | 7,273  |  
|Deferred income taxes                                                                                                                                                                                        |  |                    | 749    |   |                   |   | 1,974  |  
|Long-term debt                                                                                                                                                                                               |  |                    | 11     |   |                   |   |       |  
|Accrued interest expense - long term                                                                                                                                                                         |  |                    | 296    |   |                   |   |       |  
|Series D preferred stock subject to mandatory redemption                                                                                                                                                     |  |                    | 1,500  |   |                   |   |       |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Total liabilities                                                                                                                                                                                            |  |                    | 27,596 |   |                   |   | 30,277 |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Stockholders equity:                                                                                                                                                                                        |  |                    |        |   |                   |   |        |  
|Common stock, $0.001 par value, 25,000,000 shares authorized; 4,248,704 and 3,583,704 shares issued and 4,203,280 and 3,538,280 shares
outstanding at September 30, 2007 and December 31, 2006, respectively |  |                    | 4      |   |                   |   | 3      |  
|Treasury stock - 45,424 shares at cost                                                                                                                                                                       |  |                    | (105   | ) |                   |   | (105   | )
|Additional paid-in capital                                                                                                                                                                                   |  |                    | 16,295 |   |                   |   | 14,109 |  
|Deficit                                                                                                                                                                                                      |  |                    | (9,299 | ) |                   |   | (7,183 | )
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Total stockholders equity                                                                                                                                                                                   |  |                    | 6,895  |   |                   |   | 6,824  |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  
|Total liabilities and stockholders equity                                                                                                                                                                   |  | $                  | 34,491 |   |                   | $ | 37,101 |  
|                                                                                                                                                                                                             |  |                    |        |   |                   |   |        |  

See accompanying notes to financial statements.



3



---

##### Table of Contents

Tri-S Security Corporation and Subsidiaries

Consolidated Statements of Operations

Unaudited

(In thousands, except per
share data)



|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------------------------------- |  | -------------------------------- | ------ | - | ------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                           |  | Three Months Ended September 30, |        |   | Nine Months Ended September 30, |  
|                                                           |  | 2007                             |        |   | 2006                            |   |        | 2007 |  |   | 2006   |  
|Revenues                                                   |  | $                                | 23,805 |   |                                 | $ | 19,984 |      |  | $ | 65,436 |   |  | $ | 55,061 |  
|Cost of revenues                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Direct labor                                               |  |                                  | 15,368 |   |                                 |   | 12,523 |      |  |   | 41,675 |   |  |   | 34,238 |  
|Indirect labor and other support costs                     |  |                                  | 6,517  |   |                                 |   | 5,243  |      |  |   | 17,902 |   |  |   | 13,976 |  
|Amortization of customer contracts                         |  |                                  | 403    |   |                                 |   | 409    |      |  |   | 1,213  |   |  |   | 1,233  |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                           |  |                                  | 22,288 |   |                                 |   | 18,175 |      |  |   | 60,790 |   |  |   | 49,447 |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Gross profit                                               |  |                                  | 1,517  |   |                                 |   | 1,809  |      |  |   | 4,646  |   |  |   | 5,614  |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Selling, general and administrative                        |  |                                  | 2,867  |   |                                 |   | 2,907  |      |  |   | 8,389  |   |  |   | 8,695  |  
|Amortization of intangible assets                          |  |                                  | 220    |   |                                 |   | 233    |      |  |   | 676    |   |  |   | 696    |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                           |  |                                  | 3,087  |   |                                 |   | 3,140  |      |  |   | 9,065  |   |  |   | 9,391  |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Operating loss                                             |  |                                  | (1,570 | ) |                                 |   | (1,331 | )    |  |   | (4,419 | ) |  |   | (3,777 | )
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Income from investment in Army Fleet Support, LLC, net     |  |                                  |       |   |                                 |   |       |      |  |   |       |   |  |   | 384    |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Other Income (expense):                                    |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Interest expense                                           |  |                                  | (954   | ) |                                 |   | (366   | )    |  |   | (1,884 | ) |  |   | (2,693 | )
|Interest on Series C redeemable preferred stock            |  |                                  | (61    | ) |                                 |   | (75    | )    |  |   | (211   | ) |  |   | (225   | )
|Gain on sale of investment in Army Fleet Support, LLC      |  |                                  |       |   |                                 |   |       |      |  |   |       |   |  |   | 1,903  |  
|Other income                                               |  |                                  | 1,888  |   |                                 |   | 770    |      |  |   | 2,451  |   |  |   | 854    |  
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                           |  |                                  | 873    |   |                                 |   | 329    |      |  |   | 356    |   |  |   | (161   | )
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Loss before income taxes                                   |  |                                  | (697   | ) |                                 |   | (1,002 | )    |  |   | (4,063 | ) |  |   | (3,544 | )
|Income tax benefit                                         |  |                                  | (850   | ) |                                 |   | (188   | )    |  |   | (1,947 | ) |  |   | (1,032 | )
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Net income (loss)                                          |  | $                                | 153    |   |                                 | $ | (814   | )    |  | $ | (2,116 | ) |  | $ | (2,522 | )
|Basic and diluted net income (loss) per common share       |  | $                                | 0.04   |   |                                 | $ | (0.23  | )    |  | $ | (0.59  | ) |  | $ | (0.74  | )
|                                                           |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Basic and diluted weighted average number of common shares |  |                                  | 3,661  |   |                                 |   | 3,486  |      |  |   | 3,561  |   |  |   | 3,415  |  

See accompanying notes to financial statements.



4



---

##### Table of Contents

Tri-S Security Corporation and Subsidiaries

Consolidated Statements of Cash Flows

Unaudited

(In thousands)



|                                                                            |  |                                      |        |   |                                      |   |        |  
|--------------------------------------------------------------------------- |  | ------------------------------------ | ------ | - | ------------------------------------ | - | ------ | -
|                                                                            |  | Nine Months Ended September 30, 2007 |        |   | Nine Months Ended September 30, 2006 |  
|Cash flow from operating activities:                                        |  |                                      |        |   |                                      |   |        |  
|Net loss                                                                    |  | $                                    | (2,116 | ) |                                      | $ | (2,522 | )
|Adjustments to reconcile net loss to net cash used by operating activities: |  |                                      |        |   |                                      |   |        |  
|(Gain) on sale of non-core assets                                           |  |                                      |       |   |                                      |   | (2,381 | )
|(Income) from investment in Army Fleet Support, LLC, net                    |  |                                      |       |   |                                      |   | (384   | )
|(Gain) on Paragon settlement                                                |  |                                      | (1,888 | ) |                                      |   |       |  
|(Gain) on Cornwall settlement                                               |  |                                      | (250   | ) |                                      |   |       |  
|Stock issued for services                                                   |  |                                      |       |   |                                      |   | 44     |  
|Depreciation and amortization                                               |  |                                      | 2,157  |   |                                      |   | 2,187  |  
|Deferred income tax benefits                                                |  |                                      | (1,225 | ) |                                      |   | (3,356 | )
|Non-cash employee stock option expense                                      |  |                                      | 164    |   |                                      |   | 300    |  
|Non-cash interest expense                                                   |  |                                      | 573    |   |                                      |   | 830    |  
|Changes in operating assets and liabilities:                                |  |                                      |        |   |                                      |   |        |  
|Trade accounts receivable, net                                              |  |                                      | 1,021  |   |                                      |   | 760    |  
|Prepaid expenses and other assets                                           |  |                                      | (290   | ) |                                      |   | 60     |  
|Trade accounts payable                                                      |  |                                      | 651    |   |                                      |   | (251   | )
|Accrued liabilities                                                         |  |                                      | 1,044  |   |                                      |   | (1,292 | )
|Income taxes payable                                                        |  |                                      | (737   | ) |                                      |   | 2,350  |  
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Net cash used by operating activities                                       |  |                                      | (896   | ) |                                      |   | (3,655 | )
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Cash flow from investing activities:                                        |  |                                      |        |   |                                      |   |        |  
|Cash distributions from investment in Army Fleet Support, LLC               |  |                                      |       |   |                                      |   | 175    |  
|Proceeds from sale of investment in Army Fleet Support, LLC                 |  |                                      |       |   |                                      |   | 10,810 |  
|Proceeds from disposal of property and equipment                            |  |                                      |       |   |                                      |   | 693    |  
|Proceeds from sale of home monitoring contracts                             |  |                                      |       |   |                                      |   | 608    |  
|Purchase of property and equipment                                          |  |                                      | (176   | ) |                                      |   | (177   | )
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Net cash provided (used) by investing activities                            |  |                                      | (176   | ) |                                      |   | 12,109 |  
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Cash flow from financing activities:                                        |  |                                      |        |   |                                      |   |        |  
|Payment on Paragon settlement                                               |  |                                      | (1,250 | ) |                                      |   |       |  
|Net payments on factoring facility                                          |  |                                      | (53    | ) |                                      |   | (3,520 | )
|Proceeds (repayments) of term loans                                         |  |                                      | 2,500  |   |                                      |   | (5,092 | )
|Deferred financing costs                                                    |  |                                      | (65    | ) |                                      |   | (43    | )
|Repayments of capital lease obligations                                     |  |                                      | (23    | ) |                                      |   |       |  
|Proceeds from exercise of stock options                                     |  |                                      |       |   |                                      |   | 9      |  
|Deferred initial public offering costs                                      |  |                                      |       |   |                                      |   | (111   | )
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Net cash provided (used) by financing activities                            |  |                                      | 1,109  |   |                                      |   | (8,757 | )
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Net increase (decrease) in cash and cash equivalents                        |  |                                      | 37     |   |                                      |   | (303   | )
|Cash and cash equivalents at beginning of period                            |  |                                      | 66     |   |                                      |   | 463    |  
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Cash and cash equivalents at end of period                                  |  | $                                    | 103    |   |                                      | $ | 160    |  
|                                                                            |  |                                      |        |   |                                      |   |        |  
|Supplemental disclosures of cash flow information:                          |  |                                      |        |   |                                      |   |        |  
|Interest paid                                                               |  | $                                    | 1,310  |   |                                      | $ | 1,873  |  
|Income taxes paid                                                           |  | $                                    | 15     |   |                                      | $ | 19     |  

See accompanying notes to financial statements.



5



---

##### Table of Contents

TRI-S SECURITY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2007

1. Organization

Tri-S Security Corporation, a Georgia corporation (Tri-S, the Company or we), was incorporated in
October 2001 under the name Diversified Security Corporation. We changed our name to Tri-S Security Corporation on August 16, 2004. We provide contract guard services to (i) various Federal government agencies
through our subsidiary, Paragon Systems, Inc., an Alabama corporation with its principal office located in Washington, DC (Paragon Systems); and (ii) commercial and state and local government customers through our subsidiary,
The Cornwall Group, Inc., a Florida corporation with its principal office located in Miami, Florida (Cornwall).

We
provide cost-effective solutions to ensure the safety and security of the assets and personnel of our customers and to continually improve the protection we provide for their personnel, programs, resources and facilities. Our goal is to provide
demonstrably superior contract guard services with the highest degree of integrity and responsiveness.

In January 2006, Paragon
Systems entered into a Joint Venture Agreement with Southeastern Protective Services, Inc. (Southeastern Protective Services) to form Southeastern Paragon (also referred to herein as SEP). Paragon Systems owns 49% and
Southeastern Protective Services owns 51% of Southeastern Paragon. Southeastern Paragon was formed to bid on certain contracts, and Paragon Systems manages the contracts awarded to Southeastern Paragon. We account for the results of Southeastern
Paragon in accordance with Accounting Principal Board Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock,and Financial Accounting Standards Board (FASB) Interpretation No. 46(R) (revised
December 2003), Consolidation of Variable Interest Entities  an Interpretation of ARB No. 51.

2. Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in
the United States (GAAP). The financial statements presented are unaudited and have been prepared by our management in accordance with the rules and regulations of the Securities and Exchange Commission (the SEC). In the
opinion of our management, all adjustments, consisting of normal recurring accruals, necessary for the fair presentation of the financial position, results of operations and cash flows have been included. For further information, see our audited
financial statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2006 (the Annual Report) and our Quarterly Report on Form 10-Q for the quarters ended March 31, 2007 and
June 30, 2007, each filed with the SEC. Disclosure that substantially duplicates the disclosure contained in the footnotes to the audited financial statements included in the Annual Report has been omitted from these notes.

3. Recent Accounting Pronouncement Implemented

The
Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109 (FIN 48) on January 1, 2007. FIN 48 prescribes a
recognition threshold that a tax position is required to meet before being recognized in the financial statements and provides guidance on the de-recognition, measurement, classification, interest and penalties, accounting in interim periods,
disclosure and transition issues. The adoption of FIN 48 resulted in the recognition of $32,104 of penalties which was recorded as an adjustment to the January 1, 2007 retained earnings. No adjustments were made in the quarter ended
September 30, 2007 to the balance of unrecognized tax benefits and no material change is expected in the next twelve months. In addition, the following information required by FIN 48 is provided:



| |  |  | As noted above, as of January 1, 2007, we have accrued penalties in the amount of $32,104 related to uncertain tax positions. As of September 30, 2007,
the total amount of interest and penalties accrued was $114,572. Accrued interest on tax deficiencies and tax penalties are recorded as a component of income tax expense.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The recognition of unrecognized tax benefits will not impact the Companys effective tax rate.
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | The Company and its subsidiaries file federal income tax returns, as well as multiple state and local tax returns. The tax years of 2004 to 2006 for all
jurisdictions remain open to examination.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

The Companys effective tax rate for the three months ended September 30, 2007 and 2006 was
56.95% and 31.81%, respectively. The principal causes of the difference between the effective rate and the U.S. statutory rate of 34% were the state tax benefit, the reduction of book income resulting from a purchase price adjustment from the
Companys acquisition of Cornwall and the recent purchase price adjustment relating to the settlement with the former shareholders of Paragon System. The additional benefits are reduced by non-deductible stock option compensation expense and
dividends paid on preferred stock.

4. Stock-based Compensation

Effective January 1, 2006, we adopted Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS No. 123R), using the
modified-prospective-transition approach method. Under this transition method, compensation costs for 2006 include costs for options granted prior to, but not vested at, December 31, 2005, and options vested in 2006. Therefore, results for
prior periods have not been restated.

The adoption of SFAS No. 123R decreased net income by approximately $163,000 and $300,000 for
the nine months ended September 30, 2007 and 2006, respectively, compared to our previous method of accounting for share-based compensation under Accounting Principal Board Opinion No. 25, Accounting for Stock Issued to Employees
(APBO No. 25).

As of September 30, 2007, there was approximately $344,000 of unrecognized compensation cost related
to unvested share-based compensation awards granted. We expect to recognize this cost over the next 1.9 years.

5. Common and Preferred Stock

On February 8, 2005, pursuant to an Exchange and Recapitalization Agreement, we effected an exchange and recapitalization of our
then outstanding common stock, Series A Convertible Preferred Stock and Series B Convertible Preferred Stock and rights to acquire our common stock. Pursuant to the Exchange and Recapitalization Agreement, all of our outstanding
(i) common stock, Series A Convertible Preferred Stock and Series B Convertible Preferred Stock were exchanged for an aggregate of 1,200,000 shares of our common stock and (ii) rights to acquire our common stock were exchanged
for rights to purchase an aggregate of 113,269 shares of our common stock. The recapitalization was given retroactive treatment in the financial statements and related disclosures.

On September 13, 2007, we entered into a Settlement Agreement and General Release (the Settlement Agreement), among the Company, Paragon
Systems, and Ronald G. Farrell, our Chief Executive Officer, on the one hand, and Charles Keathley, Robert Luther, John Wilson and Harold Bright, on the other hand (collectively, the Selling Shareholders), with respect to all of the
litigation pending among the Company, Paragon Systems, Mr. Farrell and the Selling Shareholders (collectively, the Litigation). Pursuant to the Settlement Agreement:

(i) the Company paid the Selling Shareholders an aggregate of $1,250,000;

(ii) the Selling Shareholders and the Company cancelled the shares of the Companys Series C Redeemable Preferred Stock held by the Selling Shareholders, which shares had an aggregate redemption value of
$6,000,000;

(iii) the Selling Shareholders terminated and released their security interest in the outstanding shares of capital stock of
Paragon;

(iv) the Company issued to the Selling Shareholders an aggregate of 700,000 shares of common stock and an aggregate of 100 shares
of the Companys newly-designated Series D Redeemable Preferred Stock (the Preferred Shares), which Preferred Shares (a) have an aggregate redemption value of $1,500,000, payable upon the earlier of September 13, 2012 or
the date on which the Company sells 70% or more of its assets in one or more transactions (unless the proceeds from such sale are reinvested in the Companys business, used to restructure debt or used for acquisitions or working capital
purposes), and (b) accrue dividends of $750 per share per annum and are payable quarterly;

(v) the Company agreed not to amend
Mr. Farrells employment agreement with the Company to increase or enhance the compensation or benefits payable to him thereunder until September 13, 2008;

(vi) the Company agreed to issue to the Selling Shareholders an aggregate of 10% of any equity securities of the Company which are issued to Mr. Farrell during the period commencing on May 18, 2007 and
ending on May 18, 2008;



7



---

##### Table of Contents

(vii) the Selling Shareholders granted to Mr. Farrell a proxy (the Voting Agreement) to
vote, in his sole and absolute discretion, an aggregate of 700,000 shares of common stock held by them until such time as such shares are sold by them to an unaffiliated party in accordance with the terms of the Securities Act of 1933, as amended
(the Securities Act);

(viii) the Company agreed to indemnify the Selling Shareholders for costs and expenses incurred by them
relating to the litigation pending against the Company in the United States District Court for the Northern District of Georgia regarding the Companys initial public offering; and

(ix) the Company, Paragon Systems and the Selling Shareholders released each other from all claims and obligations among them existing as of
September 13, 2007 (except for obligations arising pursuant to the terms of the Settlement Agreement) and have agreed to cause the Litigation to be dismissed with prejudice.

One September 13, 2007, as a result of the settlement agreement we cancelled the shares of the Companys Series C Redeemable Preferred Stock.
Holders of the Series C Redeemable Preferred Stock had no voting rights, except that a consent of a majority of the holders of the Series C Redeemable Preferred Stock, voting separately as a class, is required to increase or decrease the
number of authorized shares of Series C Redeemable Preferred Stock and except as otherwise required by applicable law. The Series C Redeemable Preferred Stock did not have any preemptive, conversion or sinking fund rights nor did it have
any rights or preferences in the event of a liquidation, dissolution or winding-up of the Company.

We are authorized to issue
25 million shares of common stock with a par value of $0.001 per share. The holders of common stock are entitled to one vote per share on all matters. The common stock does not have cumulative voting rights and no conversion rights. Each share
of common stock has an equal and ratable right to receive dividends to be paid from assets legally available when and if declared by our Board of Directors. We have never paid any cash dividends on common stock.

During the first quarter of 2006, we issued 20,000 shares of our common stock for services, at a price of $4.45 per share, which services will be
rendered ratably during 2006. For the three and nine months ended September 30, 2006, we recorded expense of approximately $22,000 and $66,000 for services rendered during that period.

6. Investment in Army Fleet Support, LLC

In
conjunction with the purchase of all the outstanding capital stock of Paragon Systems (the Paragon Acquisition), we acquired a 10% equity interest in Army Fleet Support, LLC (Army Fleet). The value of our investment in Army
Fleet on the date of the Paragon Acquisition was $8,102,000 as established by an independent appraisal. We amortize the cost of the investment in excess of the net book value thereof using a 10-year life, which approximates the anticipated life of
Army Fleet.

We account for our investment in Army Fleet using the equity method of accounting. Accordingly, our investment in Army Fleet
is increased by our share of Army Fleets earnings and reduced by the amortization of our investment in Army Fleet and the cash we receive from Army Fleet with respect to our investment.

During the second quarter of 2006, we sold our 10% equity interest in Army Fleet. The details of the transaction are as follows:



|                         |  |   |           
|------------------------ |  | - | ----------
|Cash received            |  | $ | 10,810,000
|Book value of investment |  |   | 8,907,083 
|                         |  |   |           
|Gain on sale             |  | $ | 1,902,917 
|                         |  |   |           

Our investment in Army Fleet was affected by the following transactions:



|                                             |  |                                       |   |                                      |   |            |  
|-------------------------------------------- |  | ------------------------------------- | - | ------------------------------------ | - | ---------- | -
|                                             |  | Three months ended September 30, 2006 |   | Nine months ended September 30, 2006 |  
|Investment in Army Fleet  beginning         |  | $                                     |  |                                      | $ | 8,698,000  |  
|Companys share of earnings in Army Fleet    |  |                                       |  |                                      |   | 659,000    |  
|Amortization of the investment in Army Fleet |  |                                       |  |                                      |   | (275,000   | )
|Cash received from Army Fleet                |  |                                       |  |                                      |   | (175,000   | )
|Sale of investment in Army Fleet             |  |                                       |  |                                      |   | (8,907,000 | )
|                                             |  |                                       |   |                                      |   |            |  
|Investment in Army Fleet  ending            |  | $                                     |  |                                      | $ |           |  
|                                             |  |                                       |   |                                      |   |            |  



8



---

##### Table of Contents

7. Debt and Other Obligations

Credit and Factoring Agreements

On October 18, 2005, we entered into a Credit Agreement (as
amended from time to time, the Credit Agreement) with LSQ Funding Group, L.C. (LSQ) and BRE LLC (collectively, our lenders), we borrowed $1,650,000 pursuant to a term loan with a maturity date of October 1,
2007 and $3,500,000 pursuant to a term loan with a maturity date of October 1, 2009 (collectively, the Term Loans). During the second quarter of 2006, the Term Loans were paid in full.

In connection with the Credit Agreement, we entered into a Factoring and Security Agreement (the Factoring Agreement) with LSQ, pursuant to
which LSQ will purchase from us from time to time certain accounts receivable at a discount of 0.7% and provide us with a professional accounts receivable management service for a funds usage fee of the prime rate plus 1.0% on the funds advanced on
the outstanding accounts receivable purchased. The Factoring Agreement has a $6,000,000 initial purchase limit and a four-year term which will automatically renew unless we provide notice of our intent to terminate. The Factoring Agreement amends
and restates the Factoring Agreement dated as of April 1, 2005 between LSQ and Paragon Systems, pursuant to which LSQ purchased from Paragon Systems from time to time certain accounts receivable at a discount of 0.7% under a factoring facility
with a funds usage fee equal to the prime rate plus 1.00%, a $6,500,000 initial purchase limit and a one-year term subject to annual renewal.

Pursuant to the Credit Agreement, we also entered into (i) a Guaranty Agreement pursuant to which we unconditionally and irrevocably guarantee to the lenders the prompt payment and performance of all of our obligations, indebtedness
and liabilities to the lenders, whether currently existing or subsequently arising (the Obligations); and (ii) a Security Agreement, pursuant to which we granted to the lenders a security interest in substantially all of our assets
to secure all of the Obligations. Additionally, we have entered into a Pledge Agreement pursuant to which we have pledged to the lenders the capital stock of Paragon Systems to secure all of our obligations under the Credit Agreement and related
documents.

On June 27, 2006, Paragon Systems executed a Guaranty of Joint Venture pursuant to which Paragon Systems unconditionally
guarantees to LSQ the prompt payment and performance of all obligations, indebtedness and liabilities, whether currently existing or subsequently arising, of Southeastern Paragon (the JV Obligations). The JV Obligations include the
obligations, indebtedness and liabilities of Southeastern Paragon to LSQ under that certain Factoring and Security Agreement between Southeastern Paragon and LSQ dated as of June 27, 2006 (the JV Factoring Agreement), pursuant to
which LSQ will purchase from Southeastern Paragon from time to time certain accounts receivable at a discount of 0.7% and provide Southeastern Paragon with a professional accounts receivable management service for a funds usage fee equal to the
prime rate plus 1.0% on the funds advanced on the outstanding accounts receivable purchased. The JV Factoring Agreement has a $1,000,000 initial purchase limit and a one-year term which will automatically renew unless Southeastern Paragon provides
notice of its intent to terminate.

During March 2007, we entered into an Amendment and Forbearance Agreement with our lenders pursuant to
which we amended the Credit Agreement and secured an additional $2.5 million term loan (the 2007 Term Loan) with our lenders to provide additional financing as needed to provide the capital we estimate is necessary to continue to operate
the business during 2007. Interest under the 2007 Term Loan is payable monthly at an annual interest rate of Prime plus 5.5%. The 2007 Term Loan matures on March 28, 2009. The 2007 Term Loan bears a 0.25% per month fee on the unused
portion of the loan. The lenders were paid an origination fee of $40,000. The 2007 Term Loan requires us to pay a Minimum Balance Fee, as described in the Credit Agreement, if the 2007 Term Loan is repaid prior to maturity.

As of September 30, 2007, our lenders allowed us to overdraw on our credit facility and term loan by approximately $436,000. However, we had $
4,495,000 of unbilled accounts receivable of which we can borrow up to $2,247,000 at the discretion of the lenders, giving us an estimated availability of $1,811,000 under our credit facility as of September 30, 2007.

Convertible Notes

During
September and October 2005, we issued in a private placement transaction 10% convertible promissory notes (10% Notes) with an aggregate principal amount of $8,015,000 and warrants to purchase 834,896 shares of our common stock
for a total purchase price of $8,015,000. The 10% Notes and warrants were issued in four closings between September 2, 2005 and October 14, 2005. The face value of the 10% Notes is $8,015,000. Interest is payable monthly on the face value
of the 10% Notes at a rate of 10% per annum. The gross proceeds from the offering of the 10% Notes and warrants were allocated to the 10% Notes and warrants in accordance with Emerging Issue Tax Force 98-5, Accounting for Convertible
Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios (EITF 98-5). In accordance with EITF 98-5, $6,107,000 of the gross proceeds was allocated to the 10% Notes and $1,908,000 was allocated
to additional paid in capital related to the warrants and the beneficial conversion feature. The conversion of the 10% Notes was restricted at the issue date because of the need for a shareholder vote to approve the conversion of the 10% Notes and
the exercise of the warrants as well as certain other restrictions. In February 2006, the shareholders approved the shares issuable upon conversion of the 10% Notes and exercise of the warrants. Accordingly,



9



---

##### Table of Contents

approximately $1.1 million of the in-the-money beneficial conversion feature was recorded to increase the book value of the 10% Notes. Of the $1.1 million of
in-the-money beneficial conversion feature, approximately $700,000 was recorded as interest expense during the three months ended March 31, 2006, and approximately $426,000 was recorded as a reduction to additional paid in capital because of
additional conversion restrictions associated with a certain portion of the 10% Notes. During the three months ended September 30, 2007, the 10% Notes subject to conversion restrictions became convertible. Accordingly approximately $426,000 was
recorded as interest expense and as an increase to paid in capital. The remaining discount on the 10% Notes relative to face value will be amortized to interest expense over the remaining life of the 10% Notes. The 10% Notes mature three years after
issuance and may be prepaid at the option of the Company after one year after the issuance thereof subject to the satisfaction of certain conditions.

The 10% Notes are convertible by the holders at an initial conversion price of $4.80 per share subject to certain restrictions. The warrants issued have an exercise price of $4.80 and expire three years from the date
of issuance.

During the second quarter of 2006, 62,500 shares of our common stock were issued upon conversion of the 10% Notes with an
aggregate principal amount of $300,000. During the first quarter of 2006, 10,417 shares of common stock were issued upon conversion of the 10% Notes with an aggregate principal amount of $50,000.

8. Income Tax

We adopted the provisions of FIN 48 on
January 1, 2007. FIN 48 prescribes a recognition threshold that a tax position is required to meet before being recognized in the financial statements and provides guidance on the de-recognition, measurement, classification, interest and
penalties, accounting in interim periods, disclosure and transition issues. The adoption of FIN 48 resulted in the recognition of $32,104 of penalties which was recorded as an adjustment to the January 1, 2007 retained earnings. No adjustments
were made in the quarter ended September 30, 2007 to the balance of unrecognized tax benefits and no material change is expected in the next twelve months. In addition, the following information required by FIN 48 is provided:



| |  |  | As noted above, as of January 1, 2007, we have accrued penalties in the amount of $32,104 related to uncertain tax positions. As of September 30, 2007,
the total amount of interest and penalties accrued was $114,572. Accrued interest on tax deficiencies and tax penalties are recorded as a component of income tax expense.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The recognition of unrecognized tax benefits will not impact the Companys effective tax rate.
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | The Company and its subsidiaries file federal income tax returns, as well as multiple state and local tax returns. The tax years of 2004 to 2006 for all
jurisdictions remain open to examination.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Companys effective tax rate for the three months ended
September 30, 2007 and 2006 was 50.74% and 31.81%, respectively. The principal causes of the difference between the effective rate and the U.S. statutory rate of 34% were the state tax benefit, the reduction of book income resulting from a
purchase price adjustment from the Companys acquisition of Cornwall and the recent purchase price adjustment relating to the settlement with the Selling Shareholders. The additional benefits are reduced by non-deductible stock option
compensation expense and dividends paid on preferred stock.

As a result of the gain on the sale of the Companys investment in Army
Fleet, a tax payment of approximately $1,300,000 was due in September 2007. This payment was not paid, but accrued. The Company anticipates a refund in 2008 of similar magnitude due to anticipated losses in 2007.

9. Net Income (Loss) per Share

Basic net income
(loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share gives effect to all potentially dilutive
securities. For the three and nine months ended September 30, 2007 and 2006, the effect of our warrants and stock options were not included in the computation of diluted earnings per share as their effect was anti-dilutive.

10. Related Party Transactions

Note Receivable
from Chief Executive Officer

Pursuant to the employment agreement between us and Mr. Farrell, he was entitled to receive during
2004 an aggregate bonus of $435,000. However, in order to improve the financial position of the Company prior to our initial public offering, Mr. Farrell agreed to forfeit $290,000 of such bonus and accept a cash bonus of $145,000. At the time
Mr. Farrell agreed to such change in his compensation, we had already paid to Mr. Farrell $245,000 with respect to his 2004 bonus. Accordingly, Mr. Farrell agreed to repay



10



---

##### Table of Contents

us $100,000 pursuant to the terms of a promissory note issued by Mr. Farrell to us dated December 31, 2004, which provided for interest at a rate
of 2.48% per year and was payable on December 31, 2006. The note provided that it could be prepaid at any time without penalty and could be paid, at the election of Mr. Farrell, in cash or shares of common stock or any combination
thereof. During December 2006, Mr. Farrell repaid the loan balance and accrued interest with 45,424 shares of common stock. These shares are reflected as treasury stock on the accompanying balance sheet at a cost of $105,021.

Employment Agreements

Pursuant to
the employment agreement, as amended, between us and Mr. Farrell, Mr. Farrell has agreed to serve as our Chief Executive Officer and President until June 30, 2010. The agreement provides for (i) payment of a specified base salary
which increases by 10% per year; (ii) payment of an annual incentive bonus equal to 5% of our earnings before interest, income taxes, depreciation and amortization, as adjusted (EBITDA) for such year, provided that such bonus
may not exceed 100% of Mr. Farrells base salary for such year; (iii) prohibitions against Mr. Farrells disclosure of confidential information, solicitation of our employees and participation in a business competitive
with our business during his employment and for a period of one year following the termination of his employment; and (iv) continuation of Mr. Farrells compensation and benefits for the remainder of the term of his employment
agreement if his employment is terminated by us without cause or by Mr. Farrell for good reason or upon a change of control of the Company, provided that if a change of control occurs after June 30, 2008
and before July 1, 2010, Mr. Farrell is entitled to receive all monies which he would have been paid under the employment agreement had the term the agreement terminated on the second anniversary of such change of control rather than on
June 30, 2010. Pursuant to Mr. Farrells employment agreement, we also provide certain other benefits and expense reimbursements to Mr. Farrell which are consistent with his position as our Chief Executive Officer.
Mr. Farrell is also entitled to participate in any employee benefit plan, stock option plan and other fringe benefit plan at the discretion of the Board.

On September 14, 2007, the Company entered into an employment agreement with John R. Oliver, pursuant to which Mr. Oliver has agreed to serve as the Companys Chief Financial Officer for a term of two
years. Pursuant to Mr. Olivers employment agreement, the Company has agreed to pay Mr. Oliver for his service as the Companys Chief Financial Officer as follows: (i) a base salary at a rate of $190,000 per year,
(ii) an annual retention bonus equal to $10,000 per year and (iii) an annual performance bonus equal to 2% of EBITDA for such year, provided that the annual performance bonus may not exceed 60% of the base salary for such year. On
September 19, 2007, the Company granted to Mr. Oliver, pursuant to our stock option plan, an option to purchase 100,000 shares of common stock at an exercise price of $2.20 per share, with one-half of the underlying shares vesting on each
of the first anniversary and the second anniversary of the date of grant. The option will have an exercise price equal to the fair market value of the common stock on the date of grant.

Pursuant to Mr. Olivers employment agreement, the Company also will provide certain other benefits and expense reimbursements to
Mr. Oliver as are consistent with his position as the Chief Financial Officer of the Company. Mr. Oliver is also entitled to participate in any employment benefit plan, stock option plan and other fringe benefit plan at the discretion of
the Board.

11. Cornwall Settlement

At
the closing of our acquisition of Cornwall, we paid a total purchase price of $13,500,000 payable as follows: (i) payment of $12,825,000 in cash; (ii) delivery of a promissory note in principal amount of $250,000 payable to the former
Cornwall shareholders (the Cornwall Promissory Note); and (iii) deposit of $425,000 with an escrow agent to secure the indemnification obligations of the former Cornwall shareholders under the Stock Purchase Agreement between us and
the former Cornwall shareholders dated as of August 11, 2005 (the Cornwall Purchase Agreement). After adjusting for certain working capital items, the net purchase price was $12,753,000. On January 26, 2007, we entered into a
Settlement Agreement and General Release (the Cornwall Settlement Agreement) with David Shopay, on behalf of himself and the other former shareholders of Cornwall, in his capacity as the representative of such shareholders. Pursuant to
the Cornwall Settlement Agreement (i) the parties waived and released each other from all claims and liabilities, with the exception of certain claims and liabilities specified in the Cornwall Settlement Agreement, arising from the Cornwall
Purchase Agreement; (ii) the shareholder representative forgave and discharged all amounts owed by us to the former shareholders of Cornwall under the Cornwall Promissory Note; and (iii) the shareholder representative and the Company
instructed the escrow agent administering the escrow fund to release $200,000 from such fund to us and the remaining balance of such fund to the former shareholders of Cornwall. We recognized a gain of $450,000 as other income on the accompanying
statements of operations for the six months ended June 30, 2007.

12. Segment Reporting

Our two reportable segments are Cornwall and Paragon Systems/Southeastern Paragon. The accounting policies applicable to these reportable segments are the
same as those described in the summary of significant accounting policies. The Cornwall segment focuses on contract guard services to commercial and state and local government customers. The Paragon Systems/Southeastern Paragon segment focuses on
contract guard services to various Federal government agencies.



11



---

##### Table of Contents

We considered our organization and reporting structure and the information used by our chief operating
decision makers to make decisions about resource allocation and performance assessment and determined management evaluates the performance of the segments based primarily on revenues and operating income (loss). Revenues, operating income, and
assets for each segment are as follows (in thousands):



|                                              |  |       |        |   |          |   |        |                     |  |   |        |   |  |   |        |  
|--------------------------------------------- |  | ----- | ------ | - | -------- | - | ------ | ------------------- |  | - | ------ | - |  | - | ------ | -
|                                              |  | Total |        |   | Cornwall |   |        | Paragon Systems/SEP |  |   | Other  |  
|For the three months ended September 30, 2007 |  |       |        |   |          |   |        |                     |  |   |        |   |  |   |        |  
|Revenues                                      |  | $     | 23,805 |   |          | $ | 9,674  |                     |  | $ | 14,131 |   |  | $ |       |  
|Amortization and depreciation                 |  |       | 719    |   |          |   | 431    |                     |  |   | 129    |   |  |   | 159    |  
|Operating (loss)                              |  |       | (1,570 | ) |          |   | (235   | )                   |  |   | (304   | ) |  |   | (1,031 | )
|Current assets                                |  |       | 13,334 |   |          |   | 5,584  |                     |  |   | 7,744  |   |  |   | 6      |  
|Goodwill                                      |  |       | 16,078 |   |          |   | 8,331  |                     |  |   | 7,747  |   |  |   |       |  
|Other Intangibles                             |  |       | 4,573  |   |          |   | 3,418  |                     |  |   | 464    |   |  |   | 691    |  
|Total assets                                  |  |       | 34,491 |   |          |   | 17,567 |                     |  |   | 16,169 |   |  |   | 755    |  
|                                              |  |       |        |  
|                                              |  | Total |        |   | Cornwall |   |        | Paragon Systems/SEP |  |   | Other  |  
|For the three months ended September 30, 2006 |  |       |        |   |          |   |        |                     |  |   |        |   |  |   |        |  
|Revenues                                      |  | $     | 19,984 |   |          | $ | 10,226 |                     |  | $ | 9,758  |   |  | $ |       |  
|Amortization and depreciation                 |  |       | 730    |   |          |   | 446    |                     |  |   | 116    |   |  |   | 168    |  
|Operating (loss)                              |  |       | (1,331 | ) |          |   | 51     |                     |  |   | (400   | ) |  |   | (982   | )
|Current assets                                |  |       | 11,492 |   |          |   | 5,939  |                     |  |   | 5,380  |   |  |   | 173    |  
|Goodwill                                      |  |       | 16,075 |   |          |   | 8,328  |                     |  |   | 7,747  |   |  |   |       |  
|Other Intangibles                             |  |       | 7,036  |   |          |   | 4,916  |                     |  |   | 813    |   |  |   | 1307   |  
|Total assets                                  |  |       | 35,258 |   |          |   | 19,603 |                     |  |   | 14,107 |   |  |   | 1,548  |  
|                                              |  |       |        |  
|                                              |  | Total |        |   | Cornwall |   |        | Paragon Systems/SEP |  |   | Other  |  
|For the nine months ended September 30, 2007  |  |       |        |   |          |   |        |                     |  |   |        |   |  |   |        |  
|Revenues                                      |  | $     | 65,436 |   |          | $ | 29,859 |                     |  | $ | 35,577 |   |  | $ |       |  
|Amortization and depreciation                 |  |       | 2,157  |   |          |   | 1,300  |                     |  |   | 363    |   |  |   | 493    |  
|Operating (loss)                              |  |       | (4,419 | ) |          |   | (1014  | )                   |  |   | (489   | ) |  |   | (2,916 | )
|Current assets                                |  |       | 13,334 |   |          |   | 5,584  |                     |  |   | 7,744  |   |  |   | 6      |  
|Goodwill                                      |  |       | 16,078 |   |          |   | 8,331  |                     |  |   | 7,747  |   |  |   |       |  
|Other Intangibles                             |  |       | 4,573  |   |          |   | 3,418  |                     |  |   | 464    |   |  |   | 691    |  
|Total assets                                  |  |       | 34,491 |   |          |   | 17,567 |                     |  |   | 16,169 |   |  |   | 755    |  
|                                              |  |       |        |  
|                                              |  | Total |        |   | Cornwall |   |        | Paragon Systems/SEP |  |   | Other  |  
|For the nine months ended September 30, 2006  |  |       |        |   |          |   |        |                     |  |   |        |   |  |   |        |  
|Revenues                                      |  | $     | 55,061 |   |          | $ | 30,317 |                     |  | $ | 24,744 |   |  | $ |       |  
|Amortization and depreciation                 |  |       | 2188   |   |          |   | 1377   |                     |  |   | 310    |   |  |   | 501    |  
|Operating (loss)                              |  |       | (3,777 | ) |          |   | (148   | )                   |  |   | (834   | ) |  |   | (2,795 | )
|Current assets                                |  |       | 11,492 |   |          |   | 5,939  |                     |  |   | 5,380  |   |  |   | 173    |  
|Goodwill                                      |  |       | 16,075 |   |          |   | 8,328  |                     |  |   | 7,747  |   |  |   |       |  
|Other Intangibles                             |  |       | 7,036  |   |          |   | 4,916  |                     |  |   | 813    |   |  |   | 1,307  |  
|Total assets                                  |  |       | 35,258 |   |          |   | 19,603 |                     |  |   | 14,107 |   |  |   | 1,548  |  



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

This Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Managements
Discussion and Analysis of Financial Condition and Results of Operations contained in the Annual Report.

You should carefully review the
information contained in this Quarterly Report and should particularly consider any risks and other factors that we set forth in this Quarterly Report and in other reports or documents that we file from time to time with the SEC. Except for
historical information contained herein, this Quarterly Report contains forward-looking statements within the



12



---

##### Table of Contents

meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act),
including statements of our expectations as to future events and our future financial performance. In some cases, you can identify those so-called forward-looking statements by words such as may, will,
should, expects, plans, anticipates, believes, estimates, predicts, potential, or continue or the negative of those words and other
comparable words. You should be aware that those statements are only our predictions, which are being made as of the date hereof. Actual events or results may differ materially. In evaluating those statements, you should specifically consider
various factors, including those outlined below. Those factors may cause our actual results to differ materially from any of our forward-looking statements. We undertake no obligation to update any forward-looking statements, whether as a
result of new information, future events or otherwise.

Overview

We provide contract guard services to government and commercial customers. These guard services include providing uniformed and armed guards for access control, personnel protection, plant security, theft prevention,
surveillance, vehicular and foot patrol, crowd control and prevention of sabotage, terrorist and criminal activities. In connection with providing these services, we assume responsibility for a variety of functions, including recruiting, hiring,
training and supervising security guards deployed to the customers we serve as well as paying all guards and providing them with uniforms, employee benefits and workers compensation insurance. We are responsible for preventing the interruption
of guard services as a consequence of illness, vacations or resignations.

Critical Accounting Policies

The following discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have
been prepared in accordance with GAAP. The preparation of these financial statements requires us to make judgments regarding estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures. We base
our judgments on historical experience and on various assumptions that we believe are reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions. We believe our judgments and
related estimates regarding the following accounting policies are critical in the preparation of our consolidated financial statements.

Revenue Recognition.Revenue is recorded monthly as guard services are provided to our customers under contracts. We bill guard services in arrears at hourly or monthly rates based on the number of hours worked under some contracts
and as fixed monthly amounts under other contracts. Hourly and monthly rates are based on contractual terms.

The terms of our contracts
are complex and may be subject to differing interpretations. We make estimates and judgments about terms of the contracts in providing services and in billing and recording revenue. At times, our Federal contracts require interpretations.
Typically, differences in interpretation are resolved on a mutual basis in discussions with the government agency involved. The resolution of differences may result in a determination that amounts previously billed are not in accordance with
contract terms and adjustments of amounts initially recorded as revenue may be material.

Contracts with Federal government agencies
may be subject to cessation of funding. Cessation of funding may result in amounts billed and recorded as revenue as being uncollectible. We work with the appropriate government agency to resolve funding issues. When funding issues become
known, we make estimates and judgments about the extent of potential losses and adjust revenues accordingly. Amounts estimated could differ from amounts ultimately collected and these amounts could be material. During 2006 and 2007, none of our
contracts have been subject to cessation of funding.

Cost of Revenues.Cost of revenues is primarily comprised of labor, related
payroll taxes, employee benefits, workers compensation, liability insurance, and the pro rata portion of the costs of customer contracts acquired. We make estimates and judgments of amounts recorded for accruals of labor related costs. Expenses most
subject to estimation and judgment are accrued vacation and workers compensation costs. The terms of vacation policies may be complex and subject to interpretation. Workers compensation insurance is subject to retroactive audit. Actual amounts
could differ from the amounts initially recorded.

Impairment of Long-lived Assets, Goodwill and Intangible Assets. We evaluate
impairment of long-lived assets, including property and equipment and intangible assets with finite lives, whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. If the sum of the
expected future undiscounted cash flows is less than the carrying amount of the asset, then an impairment loss is recognized. Measurement of an impairment loss for long-lived assets is based on discounted cash flows and the fair value of an asset.

Investment in Army Fleet.We accounted for our 10% equity in Army Fleet, a joint venture which provides logistics support for U.S.
Army aviation training at Fort Rucker, Alabama, using the equity method of accounting. Accordingly, our investment in Army Fleet is increased by our share of Army Fleets earnings and reduced by the amortization of our investment in Army Fleet



13



---

##### Table of Contents

and the cash we receive from Army Fleet with respect to our investment. During the second quarter of 2006, we sold our equity interest in Army Fleet.

SFAS No. 123(R).On January 1, 2006, we adopted SFAS No. 123R using the modified-prospective-transition approach
method. The adoption increased our net loss by $163,000 and $300,000 for the nine months ended September 30, 2007 and 2006, respectively, compared to our previous method of accounting for share-based compensation under APBO No. 25. We will
incur approximately $344,000 of expense over a weighted average of 1.9 years for all unvested options.

Results of Operations - Three Months Ended
September 30, 2007 Compared to Three Months Ended September 30, 2006

Revenue increased $3.8 million to $23.8 million, or
19.0%, for the three months ended September 30, 2007, as compared to revenue of $20.0 million for the three months ended September 30, 2006. The increase in revenue is primarily due to the increase in revenue at Paragon Systems and
Southeastern Paragon related to new contracts initiated during 2006 and 2007.

Cost of revenue increased $4.1 million to $22.3 million, or
22.5%, for the three months ended September 30, 2007, as compared to cost of revenue of $18.2 million for the three months ended September 30, 2006. Our cost of revenues increased primarily due to the increase in cost of revenue at Paragon
Systems and Southeastern Paragon related to new contracts initiated during 2006 and 2007, and an adjustment to reserves for self-insured workers compensation.

Our gross profit decreased by $0.3 million to $1.5 million for the three months ended September 30, 2007, as compared to gross profit of $1.8 million for the three months ended September 30, 2006. Our gross
margin percentage decreased to 6.3% for the three months ended September 30, 2007, as compared to 9.0% for the three months ended September 30, 2006. This decrease is attributable to new contract start up costs and the adjustment to
reserves for self-insured workers compensation.

Selling, general and administrative expenses, which include payroll and related expenses
for administrative personnel, occupancy costs at the office locations, consulting and professional fees, and other miscellaneous office and corporation expenses, decreased $40,000 to $2.9 million, or 1.4%, for the three months ended
September 30, 2007, as compared to $2.9 million for the three months ended September 30, 2006. This decrease is primarily due to reduced legal fees and personnel related cost reductions.

Interest expense increased $588,000, or 160.7%, to $954,000 for the three months ended September 30, 2007, as compared to interest expense of
$366,000 for the three months ended September 30, 2006. Most of this increase was due to a non-cash in nature interest charge of $426,000 associated with the 10% Notes that became convertible. The 10% Notes were issued in 2005 and the holders
impacted have not exercised the conversion feature.

For the three months ended September 30, 2007, we recognized other income of $1.9
million related to the settlement of Litigation with the Selling Shareholders.

Loss before income taxes for the three months ended
September 30, 2007 resulted in a tax benefit of $850,000, while the loss before income taxes for the three months ended September 30, 2006 resulted in a tax benefit of $188,000.

Results of Operations - Nine Months Ended September 30, 2007 Compared to Nine Months Ended September 30, 2006

Revenue increased $10.3 million to $65.4 million, or 18.7%, for the nine months ended September 30, 2007, as compared to revenue of $55.1 million for
the nine months ended September 30, 2006. The increase in revenue is primarily due to the increase in revenue at Paragon Systems and Southeastern Paragon related to new contracts initiated during 2006 and 2007.

Cost of revenue increased $11.4 million to $60.8 million, or 23.1%, for the nine months ended September 30, 2007, as compared to cost of revenue of
$49.4 million for the nine months ended September 30, 2006. Our cost of revenues increased primarily due to the increase in cost of revenue at Paragon Systems and Southeastern Paragon related to new contracts initiated during 2006 and 2007, and
an adjustment to reserves for self-insured workers compensation.

Our gross profit decreased by $1.0 million to $4.6 million for the nine
months ended September 30, 2007, as compared to gross profit of $5.6 million for the nine months ended September 30, 2006. Our gross margin percentage decreased to 7.0% for the nine months ended September 30, 2007, as compared to
10.2% for the three months ended September 30, 2006.

Selling, general and administrative expenses, which include payroll and related
expenses for administrative personnel, occupancy costs at the office locations, consulting and professional fees, and other miscellaneous office and corporation expenses, decreased $306,000 to $8.4 million, or 3.5%, for the nine months ended
September 30, 2007, as compared to $8.7 million for the nine months ended September 30, 2006. The decrease was primarily due to personnel related cost reductions.



14



---

##### Table of Contents

Income with respect to our equity interest in Army Fleet decreased $384,000 for the nine months ended
September 30, 2007, as compared to the nine months ended September 30, 2006, as we sold our equity interest in Army Fleet during the second quarter of 2006. For the nine months ended September 30, 2006, we recognized $659,000 of net
earnings with respect to our equity interest in Army Fleet less $275,000 of amortization expense, for a net result of $384,000.

For the
nine months ended September 30, 2006, we recognized a gain of $1.9 million for the sale of investment in Army Fleet.

Interest expense
decreased $809,000, or 30.0%, to $1.9 million for the nine months ended September 30, 2007, as compared to interest expense of $2.7 million for the nine months ended September 30, 2006. The decrease is primarily due to the repayment of two
term loans during the second quarter of 2006. In addition, we paid default interest rates to our lender during the first quarter of 2006 because the amount outstanding under our factoring facility exceeded the maximum availability under the
factoring facility based on the collateral formula in the Factoring Agreement with our lenders.

For the nine months ended
September 30, 2007, we recognized other income of $2,451,000 due to the recognition of (i) $1.9 million gain related to the settlement of Litigation with the Selling Shareholders, (ii) $450,000 gain related to the settlement with the
former shareholders of Cornwall, and (iii) $113,000 settlement with the Department of Homeland Security for past services.

Loss
before income taxes for the nine months ended September 30, 2007 resulted in a tax benefit of $1.9 million, while the loss before income taxes for the nine months ended September 30, 2006 resulted in a tax benefit of $1.0 million.

Liquidity and Capital Resources

As of
September 30, 2007, we had $103,000 of cash on hand. Cash used by operating activities was $896,000 for the nine months ended September 30, 2007, due primarily to the net loss of $2.1 million, which was offset by the decrease in trade
accounts receivable of $1.0 million. Cash provided by financing activities was $1.1 million for the nine months ended September 30, 2007, due primarily to the proceeds on 2007 Term Loan of $2.5 million, which was offset by $1.3 million due to
the settlement of the Litigation (including the cancellation of the Series C Redeemable Preferred Stock).

As of September 30, 2007,
our lenders allowed us to overdraw on our credit facility and term loan by approximately $436,000. However, we had $ 4,495,000 of unbilled accounts receivable of which the company can borrow up to $2,247,000 at the discretion of the lenders, giving
the company an estimated availability of $1,811,000 as of September 30, 2007.

Our liquidity position in the future will be determined
by our ability to generate cash from operations and our borrowing availability under the Credit Agreement and Factoring Agreement with our lenders and future financings. If the Company does not have sufficient eligible accounts receivable to support
the level of borrowings it may need, the Company may be unable to draw on the credit facility to the extent necessary without obtaining an amendment to the Credit Agreement or other forbearance.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

We are exposed to various market risks, including changes in interest rates. Market risk is the potential loss arising from adverse changes in market rates and prices, such as interest rates and foreign currency exchange rates. We do not
enter into derivatives or other financial instruments for trading or speculative purposes. We have not entered into financial instruments to manage and reduce the impact of changes in interest rates and foreign currency exchange rates, although we
may enter into such transactions in the future.

Our 10% Notes carry interest rates which are fixed. The Factoring Agreement with our
lenders has a funds usage fee which varies with the prime rate. Accordingly, if we sell our accounts receivable to our lenders and such accounts remain unpaid, then any increase in the prime rate will increase the funds usage fee we owe on such
unpaid accounts and, therefore, reduce our earnings.



|Item 4. | Controls and Procedures
|------- | -----------------------

Our Chief Executive
Officer and Chief Financial Officer have evaluated our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) or 15d-15(e) of the Exchange Act), as of the end of the period covered by this Quarterly Report, as
required by paragraph (b) of Rules 13a-15 or 15d-15 of the Exchange Act. Based on such evaluation, such officers have concluded that, as of the end of the period covered by this Quarterly Report, our disclosure controls and procedures are
effective.



15



---

##### Table of Contents

During the quarter ended September 30, 2007, there was not any change in our internal control over
financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the Exchange Act that has materially affected, or is reasonably likely to materially affect, our internal control over
financial reporting.

PART II - OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

Except as set forth in our
Annual Report, our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2007, and June 30, 2007, and as discussed below, we believe that, based on currently known facts, there are no claims or litigation pending against us the
disposition of which would materially affect our financial position or future operating results, although we cannot be certain as to the ultimate outcome of any such claim or litigation. In addition, exposure to litigation is inherent in our ongoing
business and may harm our business in the future.

Litigation with the Former Shareholders of Paragon Systems

On September 13, 2007, the Company entered into a the Settlement Agreement, among the Company, Paragon Systems and Ronald G. Farrell, the
Companys Chief Executive Officer, on the one hand, and the Selling Shareholders of Paragon Systems, on the other hand, with respect to all of the Litigation pending among such parties. Pursuant to the Settlement Agreement:

(i) the Company paid the Selling Shareholders an aggregate of $1,250,000;

(ii) the Selling Shareholders and the Company cancelled the shares of the Companys Series C Redeemable Preferred Stock held by the Selling Shareholders, which shares had an aggregate redemption value of
$6,000,000;

(iii) the Selling Shareholders terminated and released their security interest in the outstanding shares of capital stock of
Paragon Systems;

(iv) the Company issued to the Selling Shareholders an aggregate of 700,000 shares of the Companys common stock and
an aggregate of 100 Preferred Shares, which Preferred Shares (a) have an aggregate redemption value of $1,500,000, payable upon the earlier of September 13, 2012 or the date on which the Company sells 70% or more of its assets in one or
more transactions (unless the proceeds from such sale are reinvested in the Companys business, used to restructure debt or used for acquisitions or working capital purposes) and (b) accrue dividends of $750 per share per annum, payable
quarterly;

(v) the Company agreed not to amend Mr. Farrells employment agreement with the Company to increase or enhance the
compensation or benefits payable to him thereunder until September 13, 2008;

(vi) the Company agreed to issue to the Selling
Shareholders an aggregate of 10% of any equity securities of the Company which are issued to Mr. Farrell during the period commencing on May 18, 2007 and ending on May 18, 2008;

(vii) the Selling Shareholders, pursuant to a Voting Agreement, granted to Mr. Farrell a proxy to vote, in his sole and absolute discretion, an
aggregate of 700,000 shares of common stock held by the Selling Shareholders until such time as such shares are sold by them to an unaffiliated party in accordance with the terms of the Securities Act;

(viii) the Company agreed to indemnify the Selling Shareholders for costs and expenses incurred by them relating to the litigation pending against the
Company in the United States District Court for the Northern District of Georgia regarding the Companys initial public offering; and

(ix) the Company, Paragon Systems and the Selling Shareholders released each other from all claims and obligations among them existing as of September 13, 2007 (except for obligations arising pursuant to the terms of the Settlement
Agreement) and have agreed to cause the Litigation to be dismissed with prejudice.

Prior to the execution of the Settlement Agreement, the
parties executed a Mediation Settlement Agreement. For a full description of the Mediation Settlement Agreement, see our Form 10-Q for the quarter ended June 30, 2007. Subsequent to the execution of the Mediation Settlement Agreement:
(i) the portion of the Litigation pending in the Circuit Court for Madison County, Alabama has been stayed by such court until September 17, 2007 (the Alabama Action); (ii) the portion of the Litigation relating to the
demand for arbitration and statement of claim pending before the American Arbitration Association has been placed in abeyance



16



---

##### Table of Contents

(the Arbitration); and (iii) the portion of the Litigation pending in the United States District Court, Northern District of Georgia,
Atlanta Division was administratively closed by the court, subject to the reopening by the parties should they fail to settle the Litigation (the Georgia Action). For a full description of the Alabama Action, the Arbitration and the
Georgia Action, see our Annual Report and our Form 10-Q for the quarter ended March 31, 2007.

Litigation Regarding Our Initial Public Offering

As previously disclosed, on November 1, 2006, a purported class action complaint was filed in the State Court of Fulton County,
State of Georgia, against us, our Chief Executive Officer, our former Chief Financial Officer and the lead underwriters in our initial public offering, alleging, among other things, violations of Sections 11, 12(a)(2) and 15 of the Securities Act in
connection with our initial public offering. More specifically, the complaint alleges that the registration statement relating to our initial public offering was materially inaccurate and misleading because it failed to disclose certain problems
with the operations and financial condition of Paragon Systems of which the complaint alleges we were aware. The complaint seeks unspecified compensatory damages or rescission, as appropriate, and costs and disbursements relating to the lawsuit,
including reasonable attorneys fees. On December 1, 2006, we removed the lawsuit to the United States District Court for the Northern District of Georgia. Plaintiff moved to remand the case back to the state court and that motion was
granted on September 14, 2007. The defendants have until November 30, 2007 to answer and otherwise respond to the complaint. We intend to vigorously defend the action. We tendered the complaint to our insurance carrier, which has denied
coverage. We dispute the position taken by our insurance carrier and fully intend to enforce our rights under our directors and officers insurance policy and to pursue all available remedies against our insurance carrier.



|Item 1A. | Risk Factors.
|-------- | -------------

The risk factors included in our
Annual Report have not materially changed with the exception of our lawsuit with the former shareholders of Paragon Systems. We were able to settle the claims with respect to the Series C Redeemable Preferred Stock on September 13, 2007 and the
Company is no longer at risk for default under our Credit Agreement with respect to the Series C Redeemable Preferred Stock.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds.
|------- | ------------------------------------------------------------

On November 8, 2007, we issued a 10-year option to each of our three outside directors to purchase 5,000 shares of common stock at an exercise price of $2.16 per share. The options were issued pursuant to our Amended
and Restated 2004 Stock Incentive Plan, which was approved by our shareholders at our 2006 annual meeting of shareholders held on November 7, 2006.

The options were issued without registration under the Securities Act of 1933, as amended (the Securities Act), in reliance upon the exemptions from registration set forth in Section 4(2) of the Securities Act (Section
4(2)). We based such reliance upon representations made by the recipients of the options regarding their investment intent and sophistication, among other things.



|Item 6. | Exhibits.
|------- | ---------

The exhibits required to be filed with
this Quarterly Report are set forth on the Exhibit Index included herein.

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.



|                        |  |                                                            
|----------------------- |  | -----------------------------------------------------------
|                        |  | TRI-S SECURITY CORPORATION                                 
|                        | 
|Date: November 14, 2007 |  | /s/ Ronald G. Farrell                                      
|                        |  | Ronald G. Farrell                                          
|                        |  | Chairman of the Board and Chief Executive Officer          
|                        |  | (duly authorized signatory and Principal Executive Officer)



17



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                  |  |                                                                                                                   
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                      |  | Method of Filing                                                                                                  
|3.1         |  | Amended and Restated Articles of Incorporation.                                                                                                                                                  |  | Incorporated by reference to Exhibit 3.1 to the Companys Registration Statement on Form S-1 (No. 333-119737).    
|            |  |                                                                                                                                                                                                 
|3.2         |  | Articles of Amendment to Amended and Restated Articles of Incorporation of Tri-S Security Corporation, effective September 14, 2007.                                                             |  | Incorporated by reference to Exhibit 3.1 to the Companys Current Report on Form 8-K filed on September 19, 2007  
|            |  |                                                                                                                                                                                                 
|3.3         |  | Amended and Restated Bylaws.                                                                                                                                                                     |  | Incorporated by reference to Exhibit 3.2 to the Companys Registration Statement on Form S-1 (No. 333-119737).    
|            |  |                                                                                                                                                                                                 
|3.4         |  | Amendment to the Amended and Restated Bylaws of Tri-S Security Corporation, adopted September 13, 2007.                                                                                          |  | Incorporated by reference to Exhibit 3.2 to the Companys Current Report on Form 8-K filed on September 19, 2007  
|            |  |                                                                                                                                                                                                 
|10.1        |  | Employment Agreement, dated September 14, 2007, between the Company and John R. Oliver.                                                                                                          |  | Filed herewith.                                                                                                   
|            |  |                                                                                                                                                                                                 
|10.2        |  | Settlement Agreement and General Release, dated September 13, 2007, among the Company, Paragon Systems, Inc., Ronald G. Farrell, Charles Keathley, Robert Luther, Harold Bright and John
Wilson. |  | Incorporated by reference to Exhibit 99.1 to the Companys Current Report on Form 8-K filed on September 19, 2007.
|            |  |                                                                                                                                                                                                 
|10.3        |  | Voting Agreement, dated September 13, 2007, among the Company, Charles Keathley, Robert Luther, Harold Bright and John Wilson.                                                                   |  | Incorporated by reference to Exhibit 99.2 to the Companys Current Report on Form 8-K filed on September 19, 2007.
|            |  |                                                                                                                                                                                                 
|31.1        |  | Rule 13a-14(a)/15d-14(a) Certification by the Companys Chief Executive Officer.                                                                                                                 |  | Filed herewith.                                                                                                   
|            |  |                                                                                                                                                                                                 
|31.2        |  | Rule 13a-14(a)/15d-14(a) Certification by the Companys Chief Financial Officer.                                                                                                                 |  | Filed herewith.                                                                                                   
|            |  |                                                                                                                                                                                                 
|32.1        |  | Section 1350 Certification by the Companys Chief Executive Officer.                                                                                                                             |  | Filed herewith.                                                                                                   
|            |  |                                                                                                                                                                                                 
|32.2        |  | Section 1350 Certification by the Companys Chief Financial Officer.                                                                                                                             |  | Filed herewith.                                                                                                   



E-1