|
|
|
Company Links |
 |
 |
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
CV II Entities |
15.71% |
|
First Dallas International Ltd |
7.14% |
|
Learning Group LLC |
24.06% |
|
Locke Limited |
7.14% |
|
Mollusk Holdings, LLC |
11.51% |
|
|
|
|
Major Stock Holders
(After Offering) |
Name |
Common Stock |
Class A |
Class B |
Class C |
Class L |
ADS |
|
CV II Entities |
0% |
12.64% |
0% |
0% |
0% |
0% |
|
First Dallas International Ltd |
0% |
4.43% |
0% |
0% |
0% |
0% |
|
Learning Group LLC |
0% |
19.35% |
0% |
0% |
0% |
0% |
|
Locke Limited |
0% |
4.43% |
0% |
0% |
0% |
0% |
|
Mollusk Holdings, LLC |
0% |
9.28% |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data (Thousand $ Except EPS) |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2005
|
85,310 |
88,571 |
-3,261 |
0.00 |
-3,540 |
-12.54 |
| 2006
|
116,902 |
115,056 |
1,846 |
0.00 |
1,358 |
-11.73 |
| 2007
|
140,556 |
135,834 |
4,722 |
-218 |
3,865 |
-12.42 |
| *Years ended June 30
| |
|
|
Balance Sheet Data
(Thousand $) |
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2006 |
9,475 |
11,449 |
13,804 |
32,164 |
19,513 |
10,388 |
48,485 |
0.00 |
-173,451 |
|
2007 |
1,660 |
15,455 |
11,110 |
34,934 |
23,616 |
17,234 |
61,212 |
0.00 |
-197,807 |
|
*As of period ended June 30
| |
|
|
| Cash
Flow Summary
(Thousand $) |
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2005 |
9,697 |
-8,479 |
2,854 |
4,072 |
|
2006 |
3,625 |
-11,497 |
-2,606 |
-10,478 |
|
2007 |
5,563 |
-14,049 |
671 |
-7,815 |
|
*Years ended June 30
| |
|
| |
|
| |
|
|