|
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
|
Andy Bechtolsheim |
NA |
NA |
NA |
NA |
NA |
NA |
|
Denis Coleman |
NA |
NA |
NA |
NA |
NA |
NA |
|
Jeffrey McFadden |
NA |
NA |
NA |
NA |
NA |
NA |
|
Mitchell Weisman |
NA |
NA |
NA |
NA |
NA |
NA |
|
Philip Young |
NA |
NA |
NA |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2001
|
14678 |
30970 |
-16292 |
0.00 |
-17254 |
-1.729999999999999982236431605997495353221893310546875 |
| 2002
|
90480 |
63962 |
26518 |
8572 |
34856 |
1.4099999999999999200639422269887290894985198974609375 |
| 2002
|
40587 |
39181 |
1406 |
-14 |
91 |
0.00 |
|
|
|
Balance Sheet Data
|
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2002 |
7573 |
9845 |
0.00 |
18776 |
11920 |
4592 |
23717 |
0.00 |
-51929 |
|
2003 |
14945 |
16259 |
0.00 |
58350 |
16844 |
10782 |
71675 |
0.00 |
-12977 |
|
|
|
| Cash
Flow Summary
|
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2001 |
-15967 |
5778 |
-2831 |
-13020 |
|
2002 |
2424 |
-3341 |
-2566 |
-3483 |
|
2003 |
25143 |
-13891 |
-3880 |
7372 |
|
|
| |
|
| |