
Merrill: Confidence...


| Mar 2012 | Mar 2011 | Mar 2010 | Mar 2009 | |
| Assets | ||||
|---|---|---|---|---|
| Cash and Equivalents | 683.98K | 2.47M | 1.82M | 136.84K |
| Receivables | 1.48M | 806.10K | 244.16K | 138.28K |
| Inventories | 63.87K | 0.00 | 0.00 | 0.00 |
| Other Current Assets | 199.68K | 152.79K | 43.77K | 57.76K |
| Total Current Assets | 2.42M | 3.43M | 2.50M | 747.83K |
| Property, Plant & Equipment, Gross | 66.89M | 24.74M | 24.74M | 22.82M |
| Accumulated Depreciation & Depletion | 5.72M | 3.75M | 2.50M | 1.73M |
| Property, Plant & Equipment, Net | 61.17M | 20.99M | 22.24M | 21.10M |
| Intangibles | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non-Current Assets | 426.57K | 557.11K | 57.52K | 307.75K |
| Total Non-Current Assets | 61.60M | 21.55M | 22.30M | 21.41M |
| Liabilities & Shareholder Equity | ||||
| Total Assets | 64.02M | 24.98M | 24.80M | 22.15M |
| Accounts Payable | 8.69M | 2.74M | 1.39M | 808.60K |
| Short Term Debt | 76.89K | 30.73K | 2.15M | 300.00K |
| Other Current Liabilities | 1.44M | 357.40K | 3.05M | 0.00 |
| Total Current Liabilities | 33.89M | 3.38M | 6.65M | 1.26M |
| Long Term Debt | 25.49K | 60.11K | 0.00 | 2.35M |
| Deferred Income Taxes | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non-Current Liabilities | 985.15K | 409.11K | 327.41K | 181.60K |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-Current Liabilities | 1.01M | 469.23K | 327.41K | 2.53M |
| Total Liabilities | 34.90M | 3.85M | 6.98M | 3.79M |
| Preferred Stock Equity | 8.26M | 0.00 | 0.00 | 0.00 |
| Common Stock Equity | 20.86M | 21.12M | 17.82M | 18.36M |
| Common Par | 19.58K | 16.73K | 12.84K | 10.38K |
| Additional Paid In Capital | 35.79M | 28.46M | 20.64M | 18.86M |
| Cumulative Translation Adjustment | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | -14.91M | -7.30M | -2.78M | -463.19K |
| Treasury Stock | -49.16K | -49.16K | -49.16K | -49.16K |
| Other Equity Adjustments | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Capitalization | 29.14M | 21.18M | 17.82M | 20.71M |
| Total Equity | 29.12M | 21.12M | 17.82M | 18.36M |
| Total Liabilities & Stock Equity | 64.02M | 24.98M | 24.80M | 22.15M |
| Total Common Shares Outstanding | 19.54M | 16.69M | 12.80M | 10.35M |
| Preferred Shares | 4.82K | 0.00 | 0.00 | 0.00 |
| Treasury Shares | 36.90K | 36.90K | 36.90K | 0.00 |
| Basic Weighted Shares Outstanding | 18.68M | 14.38M | 10.81M | 10.24M |
| Diluted Weighted Shares Outstanding | 18.68M | 14.38M | 10.81M | 10.24M |
| Number of Employees | 16 | 12 | 8 | 4 |
| Number of Part-Time Employees | 10 | 10 | 0 | 0 |