| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Cash & Equivalents | 12.2M | 9.14M | 10.0M | 9.44M | 31.1M | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 2.87M | 2.79M | 3.36M | 2.98M | 2.79M | ||
| Inventories | 5.41M | 5.95M | 6.50M | 6.28M | 6.04M | ||
| Pre-paid Expenses | 805K | 1.03M | 1.61M | 1.25M | 1.17M | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | ||
| Total Current Assets | 21.3M | 18.9M | 21.5M | 19.9M | 41.1M | ||
| Property, Plant & Equipment | 1.73M | 1.79M | 1.81M | 1.82M | 1.81M | ||
| Goodwill & Intangibles | 616K | 603K | 1.93M | 1.92M | 1.90M | ||
| Other Long-term Assets | 132K | 121K | 125K | 67K | 348K | ||
| Total Long-Term Assets | 2.48M | 2.51M | 3.87M | 3.80M | 4.07M | ||
| Total Assets | 23.8M | 21.4M | 25.4M | 23.8M | 45.1M | ||
| Accounts Payable | 2.60M | 2.69M | 1.87M | 1.69M | 2.24M | ||
| Accrued Expenses | 1.40M | 1.10M | 1.38M | 1.59M | 1.91M | ||
| Short Term Debt | 440K | 1.66M | 122K | 0 | 191K | ||
| Other Current Liabilities | 54K | 54K | 81K | 101K | 27K | ||
| Total Current Liabilities | 4.64M | 5.65M | 3.45M | 3.43M | 4.41M | ||
| Long Term Debt | 3.63M | 2.34M | 2.36M | 2.37M | 2.38M | ||
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | ||
| Other Long-term Liabilities | 107K | 111K | 75K | 74K | 10.2M | ||
| Total Long-term Liabilities | 3.74M | 2.45M | 2.43M | 2.44M | 12.5M | ||
| Minority Interest | 104K | 105K | 0 | 0 | 0 | ||
| Total Liabilities | 8.48M | 8.20M | 5.88M | 5.87M | 16.9M | ||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | ||
| Common Par | 22K | 22K | 25K | 25K | 30K | ||
| Additional Paid-In Capital | 49.7M | 49.8M | 59.0M | 59.8M | 73.3M | ||
| Retained Earnings | -34.0M | -36.4M | -39.4M | -41.7M | -44.9M | ||
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | ||
| Other Equity | -462K | -212K | -212K | -212K | -212K | ||
| Total Shareholder's Equity | 15.3M | 13.2M | 19.5M | 17.9M | 28.2M | ||
| ||||||