| |
| Annual Report |
|---|
| | | Income Statement | |
| 2007 | 2006 |
|---|
| Revenues | $5,600,598 | $8,822,090 | | Cost of revenues | 4,092,450 | 7,638,097 | | Gross profit | 1,508,148 | 1,183,993 | | Research and development | 141,256 | 207,048 | | Selling, general and administrative expenses | 1,848,297 | 2,373,729 | | Stock based compensation | 123,705 | 150,337 | | Loss from operations | (605,110) | (1,547,121) | | Other (income) expense |
|
| | Interest expense | 432,505 | 211,238 | | Interest income | -- | (2,638) | | Minority interest in subsidiary loss | (4,464) | (37,802) | | Amortization of beneficial conversion feature on convertible debt | 71,714 | 18,186 | | Total other (income) expense | 499,755 | 188,984 | | Net loss before dividends | (1,104,865) | (1,736,105) | | Dividends related to convertible preferred stock | 100,050 | 285,903 | | Net loss attributable to common shareholders | $(1,204,915) | $(2,022,008) | | Net loss per share: |
|
| | Basic | ($0.14) | ($0.24) | | Diluted | ($0.14) | ($0.24) | | Weighted average number of common shares | 8,820,450 | 8,384,312 |
| | | | Balance Sheet | |
| 2007 | 2006 |
|---|
| ASSETS |
|
| | Current assets |
|
| | Cash and cash equivalents | $58,107 | $25,013 | | Accounts receivable, current portion, net of allowance | 919,671 | 1,360,309 | | Accounts receivable, retainage | 797,888 | 973,967 | | Inventories | 2,161,549 | 2,303,889 | | Other current assets | 358,122 | 231,980 | | Total current assets | 4,295,337 | 4,895,158 | | Property, equipment and software development costs - net | 448,470 | 396,827 | | Intangible assets - net | 1,281,612 | 1,364,857 | | Accounts receivables, non-current portion | 73,923 | 308,148 | | Goodwill | 50,000 | 50,000 | | Deferred income taxes | 442,300 | 478,300 | | Other assets | 156,614 | 180,627 | | Total assets | $6,748,256 | $7,673,917 | | LIABILITIES AND SHAREHOLDERS' EQUITY |
|
| | Current liabilities |
|
| | Accounts payable and accrued expenses | $1,982,336 | $1,958,123 | | Short-term debt | -- | 518,866 | | Current maturities of long-term debt | 100,841 | 33,000 | | Payroll taxes payable | 799 | 21,314 | | Total current liabilities | 2,083,976 | 2,531,303 | | Noncurrent liabilities |
|
| | Long-term debt | 35,831 | 21,160 | | 8% Convertible debentures | 369,983 | 546,770 | | Due to officers and shareholders | 622,655 | 616,423 | | Deferred income taxes | 48,500 | 84,500 | | Total liabilities | 3,160,945 | 3,800,156 | | Shareholders' equity |
|
| | Series A Convertible Preferred stock, cumulative, $.01 par value, 325,000 shares | 3,250 | 3,250 | | Series B 10% Convertible Preferred stock, cumulative, $.001 par value, 791 shares | 1 | 1 | | Common Stock, $.001 par value, 9,640,267 and 8,723,601 shares | 9,740 | 8,823 | | Additional paid-in capital | 12,118,260 | 11,200,712 | | Accumulated deficit | (8,538,730) | (7,333,815) | | Accumulated other comprehensive income | 4,790 | 4,790 | | Treasury stock, at cost, 100,000 shares | (10,000) | (10,000) | | Total shareholders' equity | 3,587,311 | 3,873,761 | | Total liabilities | $6,748,256 | $7,673,917 |
| | | |
|
|
|
| |
| Quarterly Report Information
|
|---|
| | | Quarterly Revenue, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
2 | 330,000 | | 2008 |
3 | 440,000 | | 2007 |
1 | 2,720,000 | | 2007 |
2 | 1,050,000 | | 2007 |
3 | 700,000 | | 2007 |
Full Year
| 5,600,000 | | 2006 |
1 | 1,520,000 | | 2006 |
2 | 2,540,000 | | 2006 |
3 | 980,000 | | 2006 |
Full Year
| 8,820,000 | | 2005 |
1 | 960,000 | | 2005 |
2 | 1,000,000 | | 2005 |
3 | 3,350,000 | | 2005 |
Full Year
| 5,970,000 | | 2004 |
1 | 630,000 | | 2004 |
2 | 380,000 | | 2004 |
3 | 450,000 | | 2004 |
Full Year
| 2,060,000 | | 2003 |
1 | 810,000 | | 2003 |
2 | 1,170,000 | | 2003 |
3 | 3,230,000 | | 2003 |
Full Year
| 4,350,000 |
| | | | | | Quarterly Net Income, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
2 | (410,000) | | 2008 |
3 | 0 | | 2007 |
1 | (200,000) | | 2007 |
2 | (20,000) | | 2007 |
3 | (210,000) | | 2007 |
Full Year
| (1,100,000) | | 2006 |
1 | (360,000) | | 2006 |
2 | (70,000) | | 2006 |
3 | (610,000) | | 2006 |
Full Year
| (1,736,100) | | 2005 |
1 | (190,000) | | 2005 |
2 | (220,000) | | 2005 |
3 | (310,000) | | 2005 |
Full Year
| (122,200) | | 2004 |
1 | (100,000) | | 2004 |
2 | (380,000) | | 2004 |
3 | (160,000) | | 2004 |
Full Year
| (1,118,700) | | 2003 |
1 | (80,000) | | 2003 |
2 | 0 | | 2003 |
3 | (330,000) | | 2003 |
Full Year
| (559,300) |
| | | | | | Quarterly EPS, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
2 | (.04) | | 2008 |
3 | Nil | | 2007 |
1 | (.03) | | 2007 |
2 | (.01) | | 2007 |
3 | (.03) | | 2007 |
Full Year
| (.14) | | 2006 |
1 | (.07) | | 2006 |
2 | (.01) | | 2006 |
3 | (.07) | | 2006 |
Full Year
| (.24) | | 2005 |
1 | (.04) | | 2005 |
2 | (.04) | | 2005 |
3 | (.07) | | 2005 |
Full Year
| (.05) | | 2004 |
1 | (.02) | | 2004 |
2 | (.09) | | 2004 |
3 | (.03) | | 2004 |
Full Year
| (.49) | | 2003 |
1 | (.05) | | 2003 |
2 | Nil | | 2003 |
3 | (.08) | | 2003 |
Full Year
| (.16) |
| | | |
|
|
|