Point Blank Solutions Reports 2009 Third Quarter Results

POMPANO BEACH, FL, Nov 09 (MARKET WIRE) --
Point Blank Solutions, Inc. ("PBSI") (PINKSHEETS: PBSO), a leader in the
field of protective body armor, announced today its results of operations
and financial position for the three and nine months ended September 30,
2009.

For the quarter ended September 30, 2009, consolidated net sales were
$19.9 million, compared to consolidated net sales of $30.3 million for the
quarter ended September 30, 2008.

Military and Federal Government sales were $1.4 million for the period
ended September 30, 2009 compared to $9.6 million for the period ended
September 30, 2008. International sales were $8.5 million for the period
ended September 30, 2009 as compared to $10.0 million in the comparable
period in 2008. These declines were primarily attributable to delays in
the awarding of government and other International contracts.

Domestic/Distributor net sales for the three months ended September 30,
2009 were $8.4 million as compared to $9.4 million for the three months
ended September 30, 2008, a decrease of 10.6%. This decline was due
primarily to the market's reaction to the change in NIJ standards for soft
body armor and the continued impact the economic downturn has had on state
budgets. However, sales increased 21.7% in the third quarter of 2009 as
compared to $6.9 million reported for the three months ended June 30,
2009. New NIJ .06 standards have been adopted and the Company anticipates
this will have a positive impact on Domestic/Distributor sales in future
periods.

During the third quarter of 2009, the Company was awarded a $38.5 million
contract to produce the New, Generation II Improved Outer Tactical Vests
("IOTV") for the U.S. Army and an $18.2 million contract to supply
ballistic components (Outer Tactical Vest Ballistic Conversion Kits) to
meet an international requirement. In October 2009, the Company received
an award in the amount of $2.4 million from the Defense Supply Center of
Philadelphia ("DSCP") to supply its Vision(TM) concealable vest and plate
carriers to support the U.S. Army's Military Police. Production for each
of these three new awards began in October 2009 and should be completed by
January 2010. With these contracts and other smaller orders awarded to the
Company, backlog as of November 6th, 2009, was $58.0 million.

Gross (deficit) profit for the quarter ended September 30, 2009 was
approximately $(0.2) million or (0.1)% of net sales, as compared to
approximately $3.4 million for the three months ended September 30, 2008
or 11.2% of net sales. The decrease in gross profit margin as a
percentage of net sales is primarily due to insufficient sales volume to
cover related manufacturing overhead costs and other variable expenses
maintained in order to support future requirements and additional costs
incurred from the winding down of certain manufacturing facilities.
Additionally, during the period ended September 30, 2009, the Company had
net inventory adjustments of $0.4 million related to excess and obsolete
inventory and $0.3 million of expenses associated with new testing
procedures.

The Company expects gross profit margins will improve in future periods
given the anticipated increase in production, the reduction in its
inventory position from previous periods, familiarity with new testing
protocols and as a result of lean manufacturing. Additionally, the Company
is aggressively focusing its sales efforts to increase its Commercial and
International business, both of which carry higher gross margins than
other business lines.

Total operating costs were $6.6 million or 33.2% of net sales for the
three months ended September 30, 2009 versus $12.5 million or 41.3% of
net sales for the quarter ended September 30, 2008. This decrease of $5.9
million or 47.2% is primarily due to a $3.2 million reduction in
equity-based compensation expense, a $1.9 million reduction in litigation
and costs of investigations expenses, and a $0.5 million decrease in
selling and marketing expenses.

The Company reported an operating loss of $6.8 million for the quarter
ended September 30, 2009, compared to an operating loss of $9.2 million
for the quarter ended September 30, 2008. Net loss for the third quarter
of 2009 was $3.8 million or a loss of $(0.08) per share versus a net loss
of $5.8 million or a loss per share of $(0.12) for the comparable period
of 2008.

James R. Henderson, CEO of Point Blank Solutions, Inc. commented, "We knew
production volumes in the third quarter would be light given the delays in
government contracting and as such, continued to take steps to lower our
overhead and improve our manufacturing efficiencies. With almost $60
million of new contracts in place and other smaller domestic and
international orders, we believe our fourth quarter will show substantial,
top-line sequential improvement. Additionally, we expect our margins to
increase sequentially and our overhead as a percentage of sales to
decrease as a result of the restructuring efforts underway."

"We entered the year with approximately $39 million of debt and exited the
third quarter with a cash surplus of $900,000. Given the heavy production
over the coming months, we signed a new agreement with our lender to
support our near-term, working capital needs and intend to incur debt
again as we ramp up production. Additionally, we're still working to
resolve the legacy issues which have impacted our financial performance,
and are controlling costs associated with litigation where we can. While
there are challenges ahead, I believe we remain on track to be cash flow
positive by the end of the year," Henderson added.

Nine Month Comparisons:

For the nine months ended September 30, 2009, net sales were $129.5
million, compared to net sales of $91.3 million in the nine months ended
September 30, 2008, an increase of 41.8%.

Military and Federal Government sales were $56.0 million for the nine
months ended September 30, 2009 compared to $49.9 million for the
comparable period in 2008, an increase of $6.1 million or 12.2%.
International sales were $48.8 million for the nine month period of 2009
compared to $10.9 million in the comparable period of 2008, an increase of
$37.9 million or 347.7%. The increase in Military, Federal Government and
International sales was primarily related to the completion of two
military contracts for IOTVs and OTVs and other international awards for
IOTVs and ballistic components.

Domestic/Distributor sales were down $5.7 million or 21.6% in the
comparable periods ended September 30, 2009 and September 30, 2008. This
decrease was primarily due to the market anticipation and reaction to the
changes in NIJ standards for soft body armor as well as continued weakness
in the national economy. Additionally, shortages of a ballistic material
required for one of the Company's vest models delayed order fulfillment
and reduced commercial sales in the first quarter of 2009.

Gross profit for the nine months ended September 30, 2009 was
approximately $6.7 million or 5.2% of net sales, as compared to
approximately $11.8 million or 12.9% of net sales for the comparable
period in 2008. The decrease in the gross profit margin as a percentage
of net sales is due primarily to restructuring charges of $0.7 million,
inventory adjustments of $0.8 million related to excess and obsolete
inventory, an expense of $1.2 million related to new testing procedures,
the completion of lower margin contracts and the temporary slow-down in
shipments caused by additional testing required by the U.S. Military. The
Company expects gross profit margins will improve in future periods as a
result of improvements in its manufacturing and supply chain operations.

Total operating costs were $22.3 million or 17.2% of net sales for the
nine months ended September 30, 2009 versus $4.9 million or 5.4% of net
sales for the nine months ended September 30, 2008. During the second
quarter of 2008, the statute of limitations for the majority of the 2004
employment tax withholding obligations expired. Accordingly, the charge
and related liability originally recorded during 2004, totaling $26.0
million, was reversed during the second quarter of 2008. In addition,
operating costs for the nine months ended September 30, 2009, included
$3.0 million in restructuring charges in an effort to reduce overhead on
a go-forward basis. This increase was partially offset by lower
equity-based compensation expenses, lower selling and marketing expenses
and a $4.5 million decrease in litigation and cost of investigations
expenses.

The Company reported an operating loss of $15.5 million for the nine
months ended September 30, 2009, compared to operating income of $6.9
million for the comparable period in 2008. Net loss for the nine month
period in 2009 was $8.1 million or a loss of $(0.17) per share versus net
income of $3.9 million or earnings per share of $0.08 in the comparable
nine month period last year.

Henderson concluded, "Consistent with my past remarks, we are putting in
place the infrastructure to be profitable in 2010. As we improve our
production capabilities and efficiencies, and lower our cost position, I
believe we will be in a more favorable position to win contracts
domestically and internationally, and generate incremental profits to the
bottom-line. We've accomplished a great deal in 2009, despite the losses
reported and I'm hopeful this will translate into higher shareholder value
in the coming year."

Conference Call Information:

The Company will be hosting a teleconference and webcast to discuss its
2009 third quarter financial results on Tuesday, November 10, 2009 at
11:00 a.m. Eastern Time. Parties can listen on the webcast on the Point
Blank Solutions website at www.PointBlankSolutionsInc.com and by clicking
on "Investor Relations" or participate on the teleconference by dialing
866-783-2146 (International: 857-350-1605) and entering the pass code:
81484226. Additionally, a replay of the webcast will be available on the
Company's website in the "Investor Relations" section or via
teleconference within 24-hours after the completion of the call. The
domestic replay number is 888-286-8010 (International: 617-801-6888),
pass code: 52610679.

ABOUT POINT BLANK SOLUTIONS, INC.

Point Blank Solutions, Inc. is a leader in the design and production of
technologically advanced body armor systems for the U.S. Military,
Government and law enforcement agencies, as well as select international
markets. The Company is also recognized as the largest producer of soft
body armor in the U.S. With state-of-the-art manufacturing and laboratory
testing facilities, strategic technology and marketing alliances, and an
ongoing commitment to drive innovation, Point Blank Solutions believes
that it can deliver the most advanced body armor solutions, quicker and
better than anyone in the industry. The Company maintains facilities in
Pompano Beach, FL and Jacksboro, TN. To learn more about Point Blank
Solutions, Inc. visit our website at www.PointBlankSolutionsInc.com.

SAFE HARBOR STATEMENT

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT
OF 1995: THE STATEMENTS WHICH ARE NOT HISTORICAL FACTS CONTAINED IN THIS
PRESS RELEASE ARE FORWARD-LOOKING STATEMENTS, WHICH ARE BASED LARGELY ON
THE COMPANY'S EXPECTATIONS AND ARE SUBJECT TO VARIOUS BUSINESS RISKS AND
UNCERTAINTIES, CERTAIN OF WHICH ARE BEYOND THE COMPANY'S CONTROL. WORDS
SUCH AS "EXPECTS," "ANTICIPATES," "TARGETS," "GOALS," "PROJECTS,"
"INTENDS," "PLANS," "BELIEVES," "SEEKS," "ESTIMATES," VARIATIONS OF SUCH
WORDS, AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY SUCH
FORWARD-LOOKING STATEMENTS. THESE FORWARD-LOOKING STATEMENTS ARE ONLY
PREDICTIONS THAT SPEAK AS OF THE DATE HEREOF AND ARE SUBJECT TO RISKS,
UNCERTAINTIES AND ASSUMPTIONS THAT ARE DIFFICULT TO PREDICT. THEREFORE,
ACTUAL RESULTS MAY DIFFER MATERIALLY AND ADVERSELY FROM THOSE EXPRESSED IN
ANY FORWARD-LOOKING STATEMENTS. FACTORS THAT MIGHT CAUSE OR CONTRIBUTE TO
SUCH DIFFERENCES INCLUDE, BUT ARE NOT LIMITED TO, (1) CHANGES IN THE
COMPANY'S INTERNAL CONTROL STRUCTURE OVER FINANCIAL REPORTING, (2)
UNCERTAINTY OF FUTURE FINANCIAL RESULTS, (3) ADDITIONAL FINANCING
REQUIREMENTS, (4) DEVELOPMENT OF NEW PRODUCTS, (5) GOVERNMENT APPROVAL
AND CONTRACTING PROCESSES, (6) THE IMPACT OF COMPETITIVE PRODUCTS OR
PRICING, (7) TECHNOLOGICAL CHANGES, (8) THE EFFECT OF POLITICAL AND
ECONOMIC CONDITIONS, (9) THE OUTCOME AND IMPACT OF LITIGATION TO WHICH
THE COMPANY IS A PARTY AND THE SECURITIES AND EXCHANGE COMMISSION AND
OTHER INVESTIGATIONS REGARDING THE COMPANY, (10) TURNOVER IN THE
COMPANY'S SENIOR MANAGEMENT AND (11) OTHER UNCERTAINTIES DETAILED IN THE
COMPANY'S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, INCLUDING,
WITHOUT LIMITATION, THOSE UNCERTAINTIES AND RISKS DISCUSSED IN DETAIL IN
"RISK FACTORS," IN THE COMPANY'S PERIODIC REPORTS ON FORMS 10-K AND 10-Q.
THE COMPANY UNDERTAKES NO OBLIGATION TO REVISE OR UPDATE PUBLICLY ANY
FORWARD-LOOKING STATEMENTS TO REFLECT ANY CHANGE IN THE EXPECTATIONS OF
OUR MANAGEMENT WITH REGARD THERETO OR ANY CHANGE IN EVENTS, CONDITIONS,
OR CIRCUMSTANCES ON WHICH ANY SUCH STATEMENTS ARE BASED.

POINT BLANK SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)

September 30, December 31,
2009 2008
------------- -------------
(Unaudited)
ASSETS
Current assets:
Cash $ 6,878 $ 1,707
Accounts receivable, less allowance for
doubtful accounts of $849 and $279,
respectively 7,246 33,620
Inventories, net 12,729 38,700
Income tax receivables 208 11,951
Deferred income taxes 17,669 14,829
Prepaid expenses and other current assets 2,303 2,782
------------- -------------
Total current assets 47,033 103,589
------------- -------------
Property and equipment, net 10,373 10,742
------------- -------------
Other assets:
Deferred income taxes 10,506 10,931
Deposits and other assets 96 113
------------- -------------
Total other assets 10,602 11,044
------------- -------------
Total assets $ 68,008 $ 125,375
============= =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Revolving line of credit $ - $ 29,207
Term Loan 6,000 10,000
Note payable 2,973 2,950
Income taxes payable - 285
Accounts payable 10,310 23,310
Accrued expenses and other current
liabilities 9,148 4,927
Reserve for class action settlement 4,172 4,172
Vest replacement program obligation 403 410
Employment tax withholding obligation 6,633 8,154
------------- -------------
Total current liabilities 39,639 83,415
------------- -------------
Long term liabilities:
Unrecognized tax benefits - 11,239
Other liabilities 385 418
------------- -------------
Total long term liabilities 385 11,657
------------- -------------
Total liabilities 40,024 95,072
------------- -------------
Commitments and contingencies
Contingently redeemable common stock (related
party) 19,326 19,326
Stockholders' equity:
Common stock, $0.001 par value, 100,000,000
shares authorized, 51,843,057 shares and
51,446,585 shares issued and outstanding,
respectively 49 48
Additional paid in capital 94,828 89,673
Accumulated deficit (87,220) (79,155)
------------- -------------
Total Point Blank Solutions, Inc.
stockholders' equity 7,657 10,566
Noncontrolling interests 1,001 411
------------- -------------
Total stockholders' equity 8,658 10,977
------------- -------------
Total liabilities and stockholders'
equity $ 68,008 $ 125,375
============= =============

POINT BLANK SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In thousands, except per share data)

For the Three Months Ended For the Nine Months Ended
-------------------------- --------------------------
Sept. 30, Sept. 30, Sept. 30, Sept. 30,
2009 2008 2009 2008
------------ ------------ ------------ ------------

Net sales $ 19,892 $ 30,327 $ 129,486 $ 91,314
Cost of goods sold 20,050 26,973 122,739 79,508
------------ ------------ ------------ ------------
Gross (deficit)
profit (158) 3,354 6,747 11,806
------------ ------------ ------------ ------------
Selling, general
and administrative
expenses 6,049 9,936 20,809 24,716
Litigation and cost
of investigations 585 2,531 1,747 6,220
Employment tax
withholding charge
(credit) - 37 (279) (26,034)
------------ ------------ ------------ ------------
Total operating
costs 6,634 12,504 22,277 4,902
------------ ------------ ------------ ------------
Operating (loss)
income (6,792) (9,150) (15,530) 6,904

Interest (income)
expense, net (240) 281 (1,160) 674
Other income, net (4) (1) (226) (216)
------------ ------------ ------------ ------------
Total other
(income) expense (244) 280 (1,386) 458
------------ ------------ ------------ ------------
(Loss) income
before income tax
(benefit) expense (6,548) (9,430) (14,144) 6,446
Income tax
(benefit) expense (2,501) (3,359) (6,669) 3,134
------------ ------------ ------------ ------------
Net (loss) income (4,047) (6,071) (7,475) 3,312
Net (loss) income
attributable to
noncontrolling
interests (236) (302) 590 (564)
------------ ------------ ------------ ------------
Net (loss) income
attributable to
Point Blank
Solutions, Inc. $ (3,811) $ (5,769) $ (8,065) $ 3,876
============ ============ ============ ============
Basic and diluted
(loss) earnings
per common share $ (0.08) $ (0.12) $ (0.17) $ 0.08
============ ============ ============ ============
Basic and diluted
(loss) earnings
per contingently
redeemable share $ (0.07) $ (0.12) $ (0.16) $ 0.08
============ ============ ============ ============

POINT BLANK SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)

For the Nine Months Ended
September 30,
2009 2008
------------ ------------

CASH FLOWS FROM OPERATING ACTIVITIES
Net (loss) income $ (7,475) $ 3,312

Adjustments to reconcile net (loss) income to
net cash provided by operating activities:
Depreciation and amortization 1,669 940
Amortization of deferred financing costs 88 88
Deferred income tax (benefit) expense (9,163) 3,148
Equity-based compensation 664 5,056
Changes in assets and liabilities:
Accounts receivable 26,374 10,359
Inventories 25,971 (5,756)
Income tax receivable 11,743 8,213
Prepaid expenses and other current assets 391 200
Deposits and other assets 17 (37)
Accounts payable (13,000) 2,666
Accrued expenses and other current
liabilities 4,221 426
Vest replacement program obligation (7) (110)
Income taxes payable (285) -
Unrecognized tax benefits - (74)
Employment tax withholding obligation (1,521) (26,022)
Other liabilities (33) (104)
------------ ------------
Net cash provided by operating activities 39,654 2,305
------------ ------------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sale of property and equipment - 4
Purchases of property and equipment (1,277) (3,553)
------------ ------------
Net cash used in investing activities (1,277) (3,549)
------------ ------------

CASH FLOWS FROM FINANCING ACTIVITIES
Bank overdraft - (426)
Contribution from minority owners - 250
Loan to minority owners - 200
Net (repayments) proceeds from credit
facility (33,207) 1,252
Net proceeds from the issuance of stock
options 1 -
Net proceeds from exercise of stock warrants - 28
------------ ------------
Net cash (used in) provided by financing
activities (33,206) 1,304
------------ ------------
Net increase in cash and cash equivalents 5,171 60

Cash at beginning of year 1,707 213
------------ ------------
Cash at end of period $ 6,878 $ 273
============ ============

Supplemental cash flow information:
Property and equipment acquired by issuing a
note payable $ 23 $ 2,500

POINT BLANK SOLUTIONS, INC. AND SUBSIDIARIES
ADJUSTED EBITDA
FOR THE THREE MONTHS ENDED SEPTEMBER 30,
(In thousands)

2009 2008
--------- ---------
Net loss $ (3,811) $ (5,769)
Add back:
Depreciation 560 378
Interest, net (240) 281
Income Taxes (2,501) (3,359)
Equity-based compensation 153 3,341
Litigation and cost of investigations 585 2,531
Payroll Tax Withholding Charge - 37
--------- ---------
Adjusted EBITDA $ (5,254) $ (2,560)
========= =========

POINT BLANK SOLUTIONS, INC. AND SUBSIDIARIES
ADJUSTED EBITDA
FOR THE NINE MONTHS ENDED SEPTEMBER 30,
(In thousands)

2009 2008
--------- ---------
Net (loss) income $ (8,065) $ 3,876
Add back:
Depreciation 1,669 940
Interest, net (1,160) 674
Income Taxes (6,669) 3,134
Equity-based compensation 664 5,056
Litigation and cost of investigations 1,747 6,220
Payroll Tax Withholding Credit (279) (26,034)
--------- ---------
Adjusted EBITDA $ (12,093) $ (6,134)
========= =========

Company Contact:
Michelle Doery
Chief Financial Officer
Tel: 954-630-0900

Media Contact:
Glenn Wiener
Media Relations
Tel: 212-786-6011
Email: gwiener@GWCco.com

Copyright 2009, Market Wire, All rights reserved.

-0-