| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
|
| Cash & Equivalents | 2.79M | 2.14M | 3.53M | 6.69M | 11.2M | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 95K | 312K | 368K | 189K | 53K | ||
| Inventories | 601K | 466K | 350K | 418K | 547K | ||
| Pre-paid Expenses | 21K | 38K | 58K | 83K | 54K | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | ||
| Total Current Assets | 3.51M | 2.96M | 4.31M | 7.38M | 11.8M | ||
| Property, Plant & Equipment | 3.35M | 3.30M | 3.31M | 3.38M | 3.39M | ||
| Goodwill & Intangibles | 1.02M | 1.07M | 1.10M | 1.31M | 1.34M | ||
| Other Long-term Assets | 0 | 0 | 37K | 37K | 26K | ||
| Total Long-Term Assets | 4.37M | 4.37M | 4.44M | 4.72M | 4.76M | ||
| Total Assets | 7.88M | 7.33M | 8.75M | 12.1M | 16.6M | ||
| Accounts Payable | 256K | 285K | 375K | 433K | 111K | ||
| Accrued Expenses | 76K | 155K | 141K | 45K | 115K | ||
| Short Term Debt | 183K | 188K | 185K | 187K | 578K | ||
| Other Current Liabilities | 0 | 0 | 0 | 0 | 100K | ||
| Total Current Liabilities | 515K | 627K | 700K | 666K | 904K | ||
| Long Term Debt | 3.47M | 3.42M | 3.38M | 3.33M | 2.90M | ||
| Capital Lease Obligations | 23K | 22K | 26K | 24K | 22K | ||
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | ||
| Other Long-term Liabilities | 200K | 200K | 220K | 220K | 121K | ||
| Total Long-term Liabilities | 3.69M | 3.64M | 3.62M | 3.57M | 3.04M | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||
| Total Liabilities | 4.21M | 4.27M | 4.32M | 4.24M | 3.94M | ||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | ||
| Common Par | 0 | 0 | 0 | 0 | 0 | ||
| Additional Paid-In Capital | 12.2M | 12.3M | 14.6M | 18.9M | 24.8M | ||
| Retained Earnings | -8.48M | -9.29M | -10.2M | -11.1M | -12.1M | ||
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | ||
| Other Equity | 0 | 0 | 0 | 0 | 0 | ||
| Total Shareholder's Equity | 3.68M | 3.06M | 4.42M | 7.86M | 12.6M | ||
| ||||||