| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
31-OCT 2007 |
31-JAN 2008 |
|
| Cash & Equivalents | 3.47M | 1.22M | 6.19M | 611K | 207K | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 732K | 632K | 557K | 3.06M | 2.16M | ||
| Inventories | 2.05M | 1.83M | 1.45M | 34.8M | 17.8M | ||
| Pre-paid Expenses | 331K | 614K | 663K | 7.50M | 2.11M | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | ||
| Total Current Assets | 6.59M | 4.30M | 8.86M | 46.0M | 22.3M | ||
| Property, Plant & Equipment | 1.94M | 2.01M | 1.91M | 5.25M | 4.98M | ||
| Goodwill & Intangibles | 21.6M | 21.6M | 21.5M | 70.3M | 69.3M | ||
| Other Long-term Assets | 138K | 143K | 140K | 455K | 442K | ||
| Total Long-Term Assets | 23.7M | 23.7M | 23.6M | 76.0M | 74.7M | ||
| Total Assets | 30.3M | 28.0M | 32.4M | 122M | 97.0M | ||
| Accounts Payable | 4.66M | 4.15M | 3.22M | 19.3M | 15.3M | ||
| Accrued Expenses | 502K | 304K | 606K | 4.07M | 1.87M | ||
| Short Term Debt | 561K | 1.08M | 1.62M | 21.7M | 3.19M | ||
| Other Current Liabilities | 903K | 919K | 930K | 601K | 798K | ||
| Total Current Liabilities | 6.63M | 6.46M | 6.37M | 45.6M | 21.2M | ||
| Long Term Debt | 5.78M | 5.32M | 4.86M | 16K | 0 | ||
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 15K | ||
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | ||
| Other Long-term Liabilities | 190K | 227K | 218K | 0 | 0 | ||
| Total Long-term Liabilities | 5.97M | 5.55M | 5.08M | 16K | 15K | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||
| Total Liabilities | 12.6M | 12.0M | 11.4M | 45.6M | 21.2M | ||
| Preferred Stock | 0 | 0 | 317 | 0 | 0 | ||
| Common Par | 6K | 6K | 6K | 24K | 24K | ||
| Additional Paid-In Capital | 23.9M | 24.0M | 30.9M | 145M | 144M | ||
| Retained Earnings | -6.24M | -7.99M | -9.95M | -68.6M | -68.3M | ||
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | ||
| Other Equity | 0 | 0 | 0 | 0 | 0 | ||
| Total Shareholder's Equity | 17.7M | 16.0M | 21.0M | 76.4M | 75.8M | ||
| ||||||