|
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
Rich Dragon Consultants Limited |
NA |
10.26 |
NA |
NA |
NA |
NA |
|
Starlink Development Limited |
NA |
4.83 |
NA |
NA |
NA |
NA |
|
Suffolk Dragon Ventures Limited |
NA |
3 |
NA |
NA |
NA |
NA |
|
Tetrad Ventures Pte Ltd |
NA |
8.75 |
NA |
NA |
NA |
NA |
|
Winday Technology Development Limited |
NA |
2.84 |
NA |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2002
|
137 |
-658 |
-501 |
0.00 |
-501 |
-0.001000000000000000020816681711721685132943093776702880859375 |
| 2003
|
5561 |
-1887 |
131 |
0.00 |
133 |
0.00 |
| 2004
|
57257 |
-3763 |
26482 |
-25 |
26485 |
0.055000000000000000277555756156289135105907917022705078125 |
| 2005
|
109723 |
-13920 |
53419 |
-296 |
53703 |
0.11200000000000000233146835171282873488962650299072265625 |
|
|
|
Balance Sheet Data
|
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2002 |
793 |
137 |
138 |
1110 |
199 |
456 |
1580 |
0.00 |
1381 |
|
2003 |
2438 |
10 |
1069 |
4177 |
969 |
646 |
4864 |
0.00 |
3895 |
|
2004 |
32013 |
3529 |
5018 |
43713 |
13900 |
1411 |
45162 |
0.00 |
31117 |
|
2005 |
65533 |
5460 |
5801 |
83789 |
21654 |
2116 |
87663 |
0.00 |
65910 |
|
|
|
| Cash
Flow Summary
|
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2002 |
-572 |
-517 |
1882 |
793 |
|
2003 |
-381 |
-355 |
2381 |
1645 |
|
2004 |
29694 |
-997 |
877 |
29575 |
|
2005 |
55017 |
-4958 |
-17629 |
33520 |
|
|
| |
|
| |