|
|
|
Company Links |
 |
 |
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
Brent K. Ahrens |
20.00% |
|
Brian Chee |
24.47% |
|
Brian P. Brockway |
15.03% |
|
Individuals and Entities affiliated with Canaan Equity |
20.00% |
|
Individuals and Entities affiliated with Polaris Venture Partners |
24.47% |
|
|
|
|
Major Stock Holders
(After Offering) |
Name |
Common Stock |
Class A |
Class B |
Class C |
Class L |
ADS |
|
Brent K. Ahrens |
0% |
15.58% |
0% |
0% |
0% |
0% |
|
Brian Chee |
0% |
19.06% |
0% |
0% |
0% |
0% |
|
Brian P. Brockway |
0% |
11.18% |
0% |
0% |
0% |
0% |
|
Individuals and Entities affiliated with Canaan Equity |
0% |
15.58% |
0% |
0% |
0% |
0% |
|
Individuals and Entities affiliated with Polaris Venture Partners |
0% |
19.06% |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data (Thousand $ Except EPS) |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2005
|
25,039 |
19,094 |
-1,891 |
104 |
-2,227 |
-0.64 |
| 2006
|
30,916 |
26,228 |
-4,467 |
41 |
-4,207 |
-1.20 |
| 2007
|
37,247 |
35,737 |
-9,366 |
55 |
-9,127 |
-2.25 |
| *As of period 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 |
8,603 |
3,773 |
3,088 |
16,104 |
7,222 |
3,827 |
22,540 |
1,247 |
-17,462 |
|
2007 |
16,167 |
5,761 |
3,485 |
26,187 |
8,227 |
3,777 |
32,677 |
1,556 |
-29,701 |
|
*As of period ended June 30
| |
|
|
| Cash
Flow Summary
(Thousand $) |
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2005 |
-1,567 |
1,346 |
-231 |
-452 |
|
2006 |
-2,392 |
-5,037 |
13,330 |
5,901 |
|
2007 |
-9,064 |
-1,759 |
18,387 |
7,564 |
|
*As of period ended June 30
| |
|
| |
|
| |
|
|