|
|
|
Company Links |
 |
 |
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
DCM IV, L.P |
20.70% |
|
Hao Chen |
16.40% |
|
Kui Zhou |
25.00% |
|
LC Fund II |
16.40% |
|
Ruby Lu |
21.30% |
|
|
|
|
Major Stock Holders
(After Offering) |
Name |
Common Stock |
Class A |
Class B |
Class C |
Class L |
ADS |
|
DCM IV, L.P |
0% |
16.30% |
0% |
0% |
0% |
0% |
|
Hao Chen |
0% |
12.30% |
0% |
0% |
0% |
0% |
|
Kui Zhou |
0% |
20.30% |
0% |
0% |
0% |
0% |
|
LC Fund II |
0% |
12.20% |
0% |
0% |
0% |
0% |
|
Ruby Lu |
0% |
16.70% |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data (Thousand $ Except EPS) |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2005
|
16,111 |
-3,296 |
3,162 |
-2 |
3,235 |
0.13 |
| 2006
|
30,126 |
-6,821 |
4,323 |
-2 |
4,376 |
0.08 |
| 2007
|
26,257 |
-6,173 |
3,575 |
-91 |
3,555 |
0.07 |
| *As of period ended June 30, 2007
| |
|
|
Balance Sheet Data
(Thousand $) |
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2005 |
4,437 |
5,774 |
0.00 |
10,541 |
2,012 |
1,691 |
15,700 |
0.00 |
6,165 |
|
2006 |
20,565 |
11,815 |
0.00 |
33,384 |
5,404 |
5,000 |
42,044 |
0.00 |
4,640 |
|
2007 |
15,697 |
17,963 |
0.00 |
42,596 |
10,115 |
7,085 |
55,282 |
0.00 |
11,860 |
|
*As of period ended June 30, 2007
| |
|
|
| Cash
Flow Summary
(Thousand $) |
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2005 |
1,754 |
-3,585 |
5,559 |
3,728 |
|
2006 |
2,427 |
-3,729 |
17,363 |
16,061 |
|
2007 |
1,851 |
-5,806 |
-989 |
20,565 |
|
*As of period ended June 30, 2007
| |
|
| |
|
| |
|
|