| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Cash & Equivalents | 690K | 471K | 375K | 372K | 536K | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 1.34M | 1.39M | 819K | 799K | 440K | ||
| Inventories | 0 | 0 | 0 | 0 | 0 | ||
| Pre-paid Expenses | 166K | 176K | 31K | 62K | 71K | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | ||
| Total Current Assets | 2.19M | 2.03M | 1.22M | 1.23M | 1.05M | ||
| Property, Plant & Equipment | 541K | 563K | 586K | 540K | 531K | ||
| Goodwill & Intangibles | 3.85M | 3.85M | 3.26M | 3.27M | 17.9M | ||
| Other Long-term Assets | 0 | 0 | 348K | 623K | 0 | ||
| Total Long-Term Assets | 4.39M | 4.41M | 4.19M | 4.44M | 18.4M | ||
| Total Assets | 6.59M | 6.45M | 5.41M | 5.67M | 19.5M | ||
| Accounts Payable | 838K | 914K | 1.10M | 1.07M | 1.07M | ||
| Accrued Expenses | 0 | 0 | 0 | 0 | 0 | ||
| Short Term Debt | 1K | 17K | 16K | 0 | 0 | ||
| Other Current Liabilities | 426K | 316K | 742K | 760K | 906K | ||
| Total Current Liabilities | 1.59M | 1.72M | 2.53M | 2.40M | 2.35M | ||
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | ||
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 24K | ||
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | ||
| Other Long-term Liabilities | 0 | 0 | 0 | 0 | 15K | ||
| Total Long-term Liabilities | 0 | 0 | 0 | 0 | 39K | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||
| Total Liabilities | 1.59M | 1.72M | 2.53M | 2.40M | 2.39M | ||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | ||
| Common Par | 4K | 4K | 4K | 5K | 5K | ||
| Additional Paid-In Capital | 18.1M | 19.2M | 21.3M | 23.0M | 39.2M | ||
| Retained Earnings | -13.1M | -14.4M | -18.5M | -19.7M | -22.2M | ||
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | ||
| Other Equity | -32K | 0 | 0 | 0 | 0 | ||
| Total Shareholder's Equity | 5.00M | 4.73M | 2.89M | 3.27M | 17.1M | ||
| ||||||