
Merrill: Confidence...


| Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
| Assets | ||||
|---|---|---|---|---|
| Cash and Equivalents | 175.14M | 156.52M | 83.29M | 66.01M |
| Receivables | 24.88M | 18.83M | 17.34M | 4.98M |
| Inventories | 0.00 | 0.00 | 1.09M | 2.01M |
| Other Current Assets | 1.18M | 0.00 | 1.44M | 12.93M |
| Total Current Assets | 204.11M | 180.58M | 106.04M | 95.23M |
| Property, Plant & Equipment, Gross | 13.23M | 6.19M | 4.46M | 5.56M |
| Accumulated Depreciation & Depletion | 3.76M | 3.43M | 2.98M | 4.02M |
| Property, Plant & Equipment, Net | 9.47M | 2.76M | 1.48M | 1.54M |
| Intangibles | 2.33M | 2.57M | 2.91M | 3.26M |
| Other Non-Current Assets | 0.00 | 0.00 | 14.00K | 140.00K |
| Total Non-Current Assets | 30.62M | 24.68M | 24.50M | 25.04M |
| Liabilities & Shareholder Equity | ||||
| Total Assets | 234.72M | 205.25M | 130.54M | 120.27M |
| Accounts Payable | 32.70M | 29.52M | 9.46M | 17.91M |
| Short Term Debt | 0.00 | 0.00 | 0.00 | 1.83M |
| Other Current Liabilities | 73.36M | 68.00M | 9.92M | 1.87M |
| Total Current Liabilities | 115.55M | 104.28M | 32.87M | 31.87M |
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Income Taxes | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non-Current Liabilities | 10.00K | 10.00K | 29.00K | 38.00K |
| Minority Interest | -1.45M | -302.00K | 0.00 | 0.00 |
| Total Non-Current Liabilities | -1.74M | -291.00K | 29.00K | 38.00K |
| Total Liabilities | 113.81M | 103.99M | 32.90M | 31.90M |
| Preferred Stock Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Stock Equity | 120.92M | 101.26M | 97.64M | 88.37M |
| Common Par | 2.10M | 2.05M | 2.04M | 2.04M |
| Additional Paid In Capital | 95.00M | 89.71M | 88.56M | 87.05M |
| Cumulative Translation Adjustment | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 23.85M | 8.94M | 6.48M | -1.30M |
| Treasury Stock | -33.00K | -33.00K | -33.00K | -33.00K |
| Other Equity Adjustments | 0.00 | 590.00K | 601.00K | 612.00K |
| Total Capitalization | 120.92M | 101.26M | 97.64M | 88.37M |
| Total Equity | 120.92M | 101.26M | 97.64M | 88.37M |
| Total Liabilities & Stock Equity | 234.72M | 205.25M | 130.54M | 120.27M |
| Total Common Shares Outstanding | 13.97M | 13.66M | 13.60M | 13.58M |
| Preferred Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Treasury Shares | 3.23K | 3.23K | 3.23K | 3.23K |
| Basic Weighted Shares Outstanding | 13.78M | 13.61M | 13.59M | 13.52M |
| Diluted Weighted Shares Outstanding | 14.12M | 13.79M | 13.71M | 13.77M |
| Number of Employees | 246 | 239 | 188 | 947 |
| Number of Part-Time Employees | 0 | 0 | 0 | 0 |