| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Cash & Equivalents | 21.2M | 21.7M | 21.6M | 10.3M | 7.67M | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 34.5M | 37.8M | 38.5M | 36.8M | 44.5M | ||
| Inventories | 3.68M | 10.5M | 6.93M | 4.73M | 4.21M | ||
| Pre-paid Expenses | 6.65M | 8.71M | 8.72M | 7.89M | 4.62M | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | ||
| Total Current Assets | 66.0M | 78.6M | 75.7M | 59.7M | 61.0M | ||
| Property, Plant & Equipment | 487K | 555K | 662K | 794K | 785K | ||
| Goodwill & Intangibles | 5.18M | 5.18M | 5.18M | 16.4M | 16.3M | ||
| Other Long-term Assets | 188K | 242K | 482K | 190K | 55K | ||
| Total Long-Term Assets | 5.86M | 5.98M | 6.33M | 17.4M | 17.1M | ||
| Total Assets | 71.8M | 84.6M | 82.1M | 77.1M | 78.1M | ||
| Accounts Payable | 26.9M | 37.0M | 35.1M | 27.7M | 28.1M | ||
| Accrued Expenses | 0 | 0 | 0 | 0 | 0 | ||
| Short Term Debt | 5.17M | 5.17M | 5.17M | 5.96M | 5.97M | ||
| Other Current Liabilities | 8.66M | 11.8M | 11.7M | 10.2M | 10.7M | ||
| Total Current Liabilities | 52.6M | 65.1M | 60.4M | 52.5M | 54.7M | ||
| Long Term Debt | 0 | 0 | 0 | 1.20M | 1.04M | ||
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | ||
| Other Long-term Liabilities | 3.78M | 4.30M | 7.32M | 8.29M | 8.56M | ||
| Total Long-term Liabilities | 3.78M | 4.30M | 7.32M | 9.50M | 9.60M | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||
| Total Liabilities | 74.5M | 88.3M | 87.3M | 82.4M | 85.6M | ||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | ||
| Common Par | 36K | 36K | 36K | 38K | 38K | ||
| Additional Paid-In Capital | 155M | 155M | 156M | 161M | 161M | ||
| Retained Earnings | -155M | -156M | -158M | -163M | -166M | ||
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | ||
| Other Equity | -3.35M | -3.25M | -2.95M | -2.94M | -2.80M | ||
| Total Shareholder's Equity | -2.64M | -3.63M | -5.26M | -5.28M | -7.42M | ||
| ||||||