EX-99.3 3 a08-17413_1ex99d3.htm EX-99.3

Exhibit 99.3

 

Kiddopotamus and Company

Condensed Balance Sheet (Unaudited)

(In thousands of dollars)

 

 

 

March 31, 2008

 

March 31, 2007

 

ASSETS

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash

 

 

 

$

34

 

Trade receivables, net of allowance for doubtful accounts of $198 as of March 31, 2008 and $199 as of March 31, 2007

 

$

2,284

 

2,389

 

Inventory

 

3,258

 

1,419

 

Prepaids and other current assets

 

470

 

932

 

Deferred tax assets

 

268

 

269

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

6,280

 

5,043

 

Property and equipment, net

 

48

 

55

 

Goodwill

 

49

 

49

 

Other intangible assets, net

 

52

 

33

 

Other assets

 

2

 

2

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

6,431

 

$

5,182

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Line of credit

 

$

218

 

$

790

 

Accounts payable and accrued expenses

 

1,125

 

881

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

1,343

 

1,671

 

Deferred tax liabilities

 

25

 

25

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

1,368

 

1,696

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

Series A Convertible Preferred Stock; par value of $.01; 5,000,000 shares authorized, 4,090,021 shares issued and outstanding.

 

41

 

41

 

Common stock, par value of $.01 per share; 10,000,000 shares authorized, 5,000,000 shares issued and outstanding

 

50

 

50

 

Additional paid-in capital

 

2,357

 

2,357

 

Retained earnings

 

2,615

 

1,038

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

5,063

 

3,486

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

6,431

 

$

5,182

 

 

F-1



 

Kiddopotamus and Company

Condensed Statement of Income (Unaudited)

(In thousands of dollars)

 

 

 

Three Months Ended
March 31, 2008

 

Three Months Ended  
March 31, 2007

 

Net revenues

 

$

3,789

 

$

3,189

 

Cost of goods sold

 

2,245

 

1,912

 

 

 

 

 

 

 

GROSS PROFIT

 

1,544

 

1,277

 

Selling, general & administrative expenses

 

758

 

696

 

 

 

 

 

 

 

OPERATING INCOME

 

786

 

581

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

Interest expense

 

(27

)

(13

)

Other income

 

64

 

 

 

 

 

 

 

 

 

INCOME BEFORE PROVISION FOR INCOME TAXES

 

823

 

568

 

 

 

 

 

 

 

Income tax expense

 

262

 

224

 

 

 

 

 

 

 

NET INCOME

 

$

561

 

344

 

 

F-2



 

Kiddopotamus and Company

 

 Statements of Cash Flows

 

 (Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

March 31, 2008

 

March 31, 2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

561

 

$

344

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities

 

 

 

 

 

Depreciation and amortization

 

6

 

6

 

Deferred taxes

 

 

 

Changes in assets and liabilities

 

 

 

 

 

Increase in trade receivables

 

(14

)

(836

)

Increase (decrease) in inventory

 

(26

)

254

 

Increase in accounts payable and accrued expenses

 

392

 

314

 

Decrease (increase) in prepaids and other current assets

 

562

 

(365

)

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

1481

 

(283

)

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Acquisitions of property and equipment

 

(8

)

(33

)

Acquisitions of intangible assets

 

 

 

 

 

 

 

 

 

Cash used in investing activities

 

(8

)

(33

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net borrowings (repayments) on line of credit

 

(1532

)

280

 

 

 

 

 

 

 

Net cash (used in) provided by financing activities

 

(1532

)

280

 

 

 

 

 

 

 

Net decrease in cash

 

(59

)

(36

)

Cash at beginning of period

 

59

 

70

 

 

 

 

 

 

 

Cash at end of period

 

$

0

 

$

34

 

 

See notes to financial statements

 

F-3



 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The accompanying interim condensed financial statements of Kiddopotamus and Company are unaudited, but in the opinion of management, reflect all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results for the interim periods. Accordingly, they do not include all information and notes required by generally accepted accounting principles for complete financial statements. The results of operations for interim periods are not necessarily indicative of results to be expected for the entire fiscal year or any other period. These interim financial statements should be read in conjunction with the Company’s financial statements and notes for the year ended December 31, 2007 elsewhere in this document.

 

F-4