
| Balance Sheets FY07 ended 4/30/07 $11.0M cash used in operations, acquisition of PPE, and building lease payments $8.0M 11% secured debt financing in April 2007 Warrant for the purchase of 1,200,000 shares issued at closing plus additional interest accrual warrants to be issued during 3-year term of debt Warrants have 5-year term $4.00 exercise price Subject to full-ratchet anti-dilution for 12 months from each issuance date $4.5M 11% secured debt financing in June 2007 (subsequent to fiscal year-end) Warrants for the purchase of 674,998 shares issued at closing plus additional interest accrual warrants to be issued during 3-year term of debt Warrants have 5-year terms $4.00 exercise price Subject to full-ratchet anti-dilution for 12 months from each issuance date $2.5M PIPE in October 2006 FY06 ended 4/30/06 $6.1M cash used in operations, net PPE, and building lease payments “Clean-up” of Redeemable Convertible Preferred Stock and Putable Warrants $6.4M net proceeds from exercise of putable warrants $0.6M of cash dividends paid 34 2007 2006 Cash 8,950,983 $ 10,351,570 $ PPE 788,835 740,010 Other 732,126 494,422 Total Assets 10,471,944 $ 11,586,002 $ AP & Accrued Expenses 1,039,393 $ 982,820 $ Building Lease 2,542,233 2,864,819 Secured Debt, net of discount 4,248,173 - Total Liabilities 7,829,799 3,847,639 Equity 2,642,145 7,738,363 Total Liabilities and Equity 10,471,944 $ 11,586,002 $ April 30, |