MICRONETICS WIRELESS, INC. BALANCE SHEETS MARCH 31, 1997 AND 1996
LIABILITIES AND SHAREHOLDERS' EQUITY
1997 1996 -------- --------- Current liabilities: Note payable - bank, current portion $ 78,856 $ 77,431 Current portion - capital leases payable 12,847 13,551 Convertible debenture payable 25,000 25,000 Accounts payable 374,746 218,046 Accrued expenses and taxes, other 155,953 148,455 than income taxes Income taxes payable 31,618 3,815 ---------- ----------
Total current liabilities 679,020 486,298 ---------- ----------
Long-term debt -- Net of current portion Note payable - bank 948,022 947,089 Capitalized lease obligations 7,616 7,978 --------- --------- 955,638 955,067 --------- --------- Commitments and contingencies
Shareholders' equity: Preferred stock - $.10 par value; authorized - 100,000 shares; issued and outstanding - 0 shares at March 31, 1997 and 1996 Common stock - $.01 par value; authorized - 10,000,000 shares; issued and outstanding - 3,188,658 and 3,116,638 shares at March 31, 1997 and 1996, respectively 31,887 31,166
Additional paid - in capital 2,393,748 2,335,530 Retained earnings (deficit) 587,858 192,388 --------- --------- 3,013,493 2,559,084 --------- --------- $4,648,151 $4,000,449 ========= =========
See accompanying notes to financial statements.
F-3
MICRONETICS WIRELESS, INC. STATEMENTS OF INCOME FOR THE YEARS ENDED MARCH 31, 1997 AND 1996
1997 1996 ---------- ----------- Net sales $3,770,398 $ 3,686,479
Cost of sales 2,156,520 2,195,847 --------- ---------- Gross profit 1,613,878 1,490,632 --------- ---------- Selling, general and administrative expenses 987,293 950,189 Research and development expenses 203,493 157,408 Legal fees - related party 26,462 42,289 --------- ---------- 1,217,248 1,149,886 --------- ---------- Income from operations 396,630 340,746 --------- ---------- Other income (expense): Interest income 21,306 3,172 Interest expense (90,705) (54,299) Rental income 60,250 13,500 --------- ---------- (9,149) (37,627) --------- ---------- Income before provision for income taxes and extraordinary item 387,481 303,119 Provision for income taxes 62,998 (22,575) --------- --------- Income before extraordinary item 324,483 325,694
Extraordinary item - Gain on inventory from flood, net of taxes 70,987 - --------- --------- Net income $ 395,470 $ 325,694 ========= =========
$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
This is NOT a recommendation to buy or sell a security. This is for educational purposes only Everyone should do their own DD and research. |