|
|
|
Company Links |
 |
 |
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
All officers and directors as a group (4 people) |
60.10% |
|
David Wilson |
2.50% |
|
|
|
|
Major Stock Holders
(After Offering) |
Name |
Common Stock |
Class A |
Class B |
Class C |
Class L |
ADS |
|
All officers and directors as a group (4 people) |
NA |
NA |
NA |
NA |
NA |
NA |
|
David Wilson |
NA |
NA |
NA |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2004
|
465643 |
822662 |
-357019 |
0.00 |
-30506 |
0.00 |
| 2005
|
1739761 |
1999000 |
-259232 |
0.00 |
-61072 |
0.00 |
| 2006
|
376826 |
609827 |
-233001 |
0.00 |
15718 |
0.00 |
| *As of period March 31,2006
| |
|
|
Balance Sheet Data
|
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2004 |
65885 |
7167 |
0.00 |
73052 |
185805 |
0.00 |
129620 |
389200 |
129620 |
|
2005 |
218058 |
54566 |
0.00 |
272624 |
703433 |
0.00 |
314755 |
95000 |
314755 |
|
2006 |
593642 |
57180 |
0.00 |
650822 |
603359 |
0.00 |
700102 |
95000 |
700102 |
|
*As of period March 31,2006
| |
|
|
| Cash
Flow Summary
|
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2004 |
-340362 |
-38910 |
251727 |
-127545 |
|
2005 |
-257710 |
0.00 |
409883 |
152173 |
|
2006 |
-266360 |
-10758 |
652703 |
375585 |
|
*As of period March 31,2006
| |
|
| |
|
| |