| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2006 |
30-NOV 2006 |
28-FEB 2007 |
31-MAY 2007 |
31-AUG 2007 |
|
| Cash & Equivalents | 226K | 385K | 1.33M | 337K | 780K | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 793K | 386K | 2.45M | 1.09M | 908K | ||
| Inventories | 8.15M | 7.08M | 7.54M | 11.3M | 17.1M | ||
| Pre-paid Expenses | 382K | 671K | 1.14M | 780K | 1.14M | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 112K | 2.16M | 1.06M | 1.79M | 1.06M | ||
| Total Current Assets | 9.66M | 10.7M | 13.5M | 15.3M | 21.0M | ||
| Property, Plant & Equipment | 855K | 837K | 762K | 745K | 793K | ||
| Goodwill & Intangibles | 232K | 220K | 208K | 196K | 184K | ||
| Other Long-term Assets | 134K | 56K | 56K | 9K | 9K | ||
| Total Long-Term Assets | 1.22M | 1.11M | 1.03M | 950K | 986K | ||
| Total Assets | 10.9M | 11.8M | 14.5M | 16.3M | 22.0M | ||
| Accounts Payable | 5.61M | 6.82M | 6.01M | 7.05M | 7.83M | ||
| Accrued Expenses | 0 | 0 | 0 | 0 | 0 | ||
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Liabilities | 1.88M | 1.67M | 1.80M | 1.94M | 2.72M | ||
| Total Current Liabilities | 7.48M | 8.49M | 7.81M | 8.99M | 10.5M | ||
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | ||
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | ||
| Other Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | ||
| Total Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||
| Total Liabilities | 7.48M | 8.49M | 7.81M | 8.99M | 10.5M | ||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | ||
| Common Par | 3.45M | 3.45M | 4.13M | 4.14M | 4.53M | ||
| Additional Paid-In Capital | 79.8M | 79.8M | 82.7M | 82.8M | 85.7M | ||
| Retained Earnings | -77.0M | -77.1M | -77.3M | -76.9M | -76.0M | ||
| Treasury Stock | -2.78M | -2.78M | -2.78M | -2.78M | -2.78M | ||
| Other Equity | 0 | 0 | 0 | 0 | 0 | ||
| Total Shareholder's Equity | 3.40M | 3.31M | 6.73M | 7.26M | 11.5M | ||
| ||||||