EX-99.3 7 bpo_8ka-ex9903.htm DOCUCOM 04-30-07 FINANCIALS bpo_8ka-ex9903.htm
Exhibit 99.3


DOCUCOM IMAGING SOLUTIONS INC.
BALANCE SHEET
APRIL 30, 2007
(Canadian Dollars)
(UNAUDITED)

   
 2007
 
ASSETS
     
CURRENT
     
Accounts receivable
  $
2,180,188
 
Inventories
   
101,936
 
Prepaid expenses
   
70,640
 
      2,352,764  
         
CAPITAL ASSETS
   
253,458
 
         
    $
2,606,222
 
         
LIABILITIES AND SHAREHOLDERS' EQUITY
       
CURRENT
       
Bank indebtedness
  $
202,431
 
Accounts payable and accrued liabilities
   
2,330,977
 
Income taxes payable
   
249,937
 
Deferred income tax
   
5,405
 
Deferred income
   
435,094
 
     
3,223,844
 
         
SHAREHOLDERS' EQUITY
       
Capital stock
   
100
 
Deficit
    (617,722 )
         
    $
2,606,222
 
 
 

 
1

 
DOCUCOM IMAGING SOLUTIONS INC.
STATEMENT OF LOSS
FOR THE SIX MONTHS ENDED APRIL 30, 2007
(Canadian Dollars)
(UNAUDITED)


     
2007 
 
         
SALES
  $
7,506,790
 
         
COST OF SALES
   
5,407,363
 
         
GROSS PROFIT
   
2,099,427
 
         
OPERATING EXPENSES
       
Selling
   
727,212
 
General and administrative
   
1,231,173
 
Distribution
   
119,596
 
Financing
   
45,042
 
Amortization
   
81,124
 
     
2,204,147
 
         
INCOME (LOSS) BEFORE TAXES
    (104,720 )
         
INCOME TAX PROVISION (BENEFIT)
    (103,684 )
         
NET INCOME (LOSS)
  $ (1,036 )

2

 
DOCUCOM IMAGING SOLUTIONS INC.
STATEMENT OF CASH FLOW
FOR THE SIX MONTHS ENDED APRIL 30, 2007
(Canadian Dollars)
(UNAUDITED)



   
 2007
 
OPERATING ACTIVITIES
     
Net (loss)
  $ (1,036 )
Items not affecting cash:
       
Amortization
   
81,124
 
Income tax benefit
    (103,684 )
         
      (23,596 )
         
Changes in non-cash working capital:
       
Accounts receivable
    (275,336 )
Inventories
   
101,336
 
Prepaid expenses
    (20,571 )
Accounts payable and accrued liabilities
   
606,943
 
Income tax payable
    (119,625 )
Deferred revenue
    (131,886 )
         
     
160,861
 
         
Cash flow from operating activities
   
137,265
 
         
INVESTING ACTIVITY
       
Purchase of equipment
    (3,200 )
Due to shareholders
    (13,336 )
         
Cash flow used by investing activity
    (16,536 )
         
FINANCING ACTIVITIES
       
Advances (repayment) of bank indebtedness
    (40,729 )
Dividend distributions
    (80,000 )
         
Cash flow used by financing activities
    (120,729 )
         
INCREASE (DECREASE) IN CASH FLOW
   
-
 
         
Cash - beginning of year
   
-
 
         
CASH - END OF YEAR
  $
-
 
 
 
 
3