Exhibit 99.1
QUICKPARTS.COM, INC.
FINANCIAL STATEMENTS
YEAR ENDED DECEMBER 31, 2010
QUICKPARTS.COM, INC.
YEAR ENDED DECEMBER 31, 2010
CONTENTS
| |
| |
INDEPENDENT AUDITOR’S REPORT | 1 |
| |
FINANCIAL STATEMENTS: | |
| |
Balance Sheet | 2 |
| |
Statement of Income | 3 |
| |
Statement of Changes in Stockholders’ Equity | 4 |
| |
Statement of Cash Flow | 5 |
| |
Notes to Financial Statements | 6-12 |
INDEPENDENT AUDITOR’S REPORT
To the Stockholders and Board of Directors of
Quickparts.com, Inc.
Atlanta, Georgia
We have audited the accompanying balance sheet of Quickparts.com, Inc., (a Delaware Corporation) as of December 31, 2010, and the related statement of income, changes in stockholders’ equity and cash flow for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Quickparts.com, Inc., as of December 31, 2010, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
/s/ Goldman & Company CPAs PC
Goldman & Company CPAs PC
Marietta, GA
January 31, 2011
QUICKPARTS.COM, INC.
BALANCE SHEET
DECEMBER 31, 2010
| | | |
ASSETS | | | |
| | 2010 | |
CURRENT ASSETS: | | | |
Cash and Cash Equivalents | | $ | 1,618,717 | |
Investments | | | 4,491,484 | |
Receivables | | | 4,824,371 | |
Deferred Tax Asset (Notes D & E) | | | 53,552 | |
| | | | |
Total Current Assets | | | 10,988,124 | |
PROPERTY & EQUIPMENT: | | | | |
Office Furniture, Equipment & Leasehold Improvement | | | 308,526 | |
Computer Hardware & Software | | | 485,268 | |
| | | 793,794 | |
| | | | |
Less Accumulated Depreciation | | | (552,072 | ) |
| | | | |
Net Property & Equipment | | | 241,721 | |
| | | | |
OTHER ASSETS | | | 47,705 | |
| | | | |
TOTAL ASSETS | | $ | 11,277,551 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | |
CURRENT LIABILITIES: | | | | |
Accounts Payable | | $ | 2,925,948 | |
Customer Deposits (Note F) | | | 9,394 | |
Deferred Rent Obligation | | | 24,949 | |
Other Current Liabilities (Note C-1) | | | 1,359,499 | |
| | | | |
Total Current Liabilities | | | 4,319,790 | |
| | | | |
LONG TERM LIABILITIES: | | | | |
Deferred Income Taxes (Notes D and E) | | | 5,609 | |
| | | | |
Total Long Term Liabilities | | | 5,609 | |
COMMITMENT (Note C) | | | | |
STOCKHOLDERS’ EQUITY | | | | |
Common Stock, 12,000,000 Authorized at 12/31/10 | | | 9,592 | |
Common Stock, $.001 Par Value, 8,713,172 Issued & Outstanding | | | | |
Common Class A, $.001 Par Value 878,734 Shares Authorized & Issued @12/31/10 | | | | |
| | | | |
Unrealized Gain (Loss) on Securities | | | (35,868 | ) |
| | | | |
Stock Subscriptions Receivable | | | (406,051 | ) |
| | | | |
Additional Paid-In Capital (Note H) | | | 4,368,707 | |
| | | | |
Retained Earnings | | | 3,015,772 | |
| | | | |
Total Stockholders’ Equity | | | 6,952,152 | |
| | | | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | | 11,277,551 | |
The Accompanying Notes are an Integral Part of these Financial Statements
QUICKPARTS.COM, INC.
STATEMENT OF INCOME
YEAR ENDED DECEMBER 31, 2010
| | | |
| | 2010 | |
REVENUE: | | | |
Net Revenues | | $ | 25,186,727 | |
COST OF GOODS SOLD: | | | | |
Total Cost of Goods Sold | | | 15,530,213 | |
| | | | |
GROSS PROFIT | | | 9,656,514 | |
OPERATING EXPENSES: | | | | |
Selling, General & Administrative | | | 6,364,312 | |
Research & Development | | | 554,190 | |
Total Operating Expenses | | | 6,918,502 | |
| | | | |
INCOME FROM OPERATIONS | | | 2,738,012 | |
| | | | |
OTHER INCOME - Interest Income | | | 112,632 | |
| | | | |
| | | | |
INCOME BEFORE INCOME TAXES | | | 2,850,643 | |
| | | | |
INCOME TAXES (Notes D & E) | | | 858,631 | |
| | | | |
NET INCOME | | $ | 1,992,013 | |
The Accompanying Notes are an Integral Part of these Financial Statements
QUICKPARTS.COM, INC.
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
YEAR ENDED DECEMBER 31, 2010
| | | | | | | | | | | Accumulated Other | | | Stock | | | | | | | | | Total Stock- | |
| | Common Stock | | | Additional Paid- | | | Retained | | | Comprehensive | | | Subscriptions | | | Treasury Stock | | | holders' | |
| | Shares | | | Amount | | | in Capital | | | Earnings | | | Income | | | Receivable | | | Shares | | | Amount | | | Equity | |
Balance at January 1, 2010 | | | 9,083,284 | | | | 9,084 | | | | 3,931,800 | | | | 2,225,042 | | | | (990 | ) | | | | | | 527,804 | | | | (1,201,282 | ) | | | 4,963,653 | |
Net Income | | | | | | | | | | | | | | | 1,992,013 | | | | | | | | | | | | | | | | | | | 1,992,013 | |
Unrealized (Loss) on marketable securities | | | | | | | | | | | | | | | | | | | (34,877 | ) | | | | | | | | | | | | | | (34,877 | ) |
Issuance of Common Stock | | | 41,500 | | | | 41 | | | | 35,649 | | | | | | | | | | | | | | | | | | | | | | | 35,690 | |
Retire Treasury Shares | | | | | | | | | | | | | | | (1,201,282 | ) | | | | | | | | | | (527,804 | ) | | | 1,201,282 | | | | - | |
Stock Subscriptions Receivable | | | 467,122 | | | | 467 | | | | 401,258 | | | | - | | | | | | | | (406,051 | ) | | | | | | | | | | | (4,326 | ) |
Balance at December 31, 2010 | | | 9,591,906 | | | $ | 9,592 | | | $ | 4,368,707 | | | $ | 3,015,772 | | | $ | (35,868 | ) | | $ | (406,051 | ) | | | 0 | | | $ | - | | | $ | 6,952,152 | |
The Accompanying Notes are an Integral Part of these Financial Statements
QUICKPARTS.COM, INC.
STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2010
| | 2010 | |
| | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net Income | | $ | 1,992,013 | |
Adjustments to Reconcile Net Income to Net Cash | | | | |
by Operating Activities: | | | | |
Depreciation & Amortization | | | 114,606 | |
Deferred Income Taxes | | | (11,816 | ) |
(Increase) Decrease in: | | | | |
Receivables | | | (1,693,671 | ) |
Income Taxes Receivable | | | 112,724 | |
Investment Interest Receivable | | | 6,330 | |
Other Current Assets | | | (78,409 | ) |
Payables | | | 559,082 | |
Customer Deposits | | | 2,594 | |
Deferred Rent Obligation | | | 9,076 | |
Other Current Liabilities | | | 1,085,472 | |
| | | | |
Net Cash Provided by Operating Activities | | | 2,098,000 | |
| | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Purchase of Property & Equipment | | | (89,872 | ) |
Purchase of Marketable Securities & Investments | | | (4,134,289 | ) |
| | | | |
Net Cash Used in Investing Activities | | | (4,224,161 | ) |
| | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Common Stock | | | 509 | |
Increase in Subscriptions Receivable | | | (406,051 | ) |
Paid in Capital | | | 436,907 | |
| | | | |
Net Cash Provided by Financing Activities | | | 31,364 | |
| | | | |
NET DECREASE IN CASH | | | (2,094,797 | ) |
| | | | |
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR | | | 3,713,513 | |
| | | | |
CASH AND CASH EQUIVALENTS - END OF YEAR | | $ | 1,618,717 | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION: | |
Cash Paid During the Year for Interest Expense | | | - | |
| | | | |
Cash Paid During the Year for Income Tax | | $ | 98,792 | |
The Accompanying Notes are an Integral Part of these Financial Statements
QUICKPARTS.COM, INC.
NOTES TO FINANCIAL STATEMENTS
NOTE A – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
Quickparts.com, Inc. (the Company) is a privately held manufacturing services company organized in 1999. The Company provides custom manufacturing services from rapid prototyping to production parts for engineers and designers looking to produce plastic and metal parts from 3D CAD files.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Revenue and Expense Recognition
Revenue for contracts that are less than one month in duration are recorded in the month they are billed. Revenue for contracts that exceed one month in duration are recorded ratably over the period of performance as work in process receivables and related expenses are recorded as work in progress-payables. In both cases, costs are recognized in the period when revenues are recorded.
Uninsured Cash and Cash Equivalent Balances
Certain cash or cash equivalent deposits with financial institutions are from time to time in excess of the $250,000 Federal Deposit Insurance Corporation (FDIC) guaranty. At December 31, 2010, the Company had cash deposits of $967,001 in excess of FDIC insured limits. The Company also maintains marketable securities at a brokerage firm and at December 31, 2010 had $4,998,001 in this account which was not FDIC insured but was insured by the SIPC.
Cash and Cash Equivalents
Cash and cash equivalents consist of demand deposit bank accounts, money market securities and certain investments that have original maturities of less than three months, when purchased. The Company uses the fair value for equity securities because the market value can be readily determined from quoted market prices. For the purposes of the Statement of Cash Flows, marketable securities, with a maturity date of 3 months or less, are considered part of cash and cash equivalents.
Investments
The Company determines the appropriate classification of its investments in debt and equity securities at the time of purchase and reevaluates such determinations at each balance-sheet date. Debt securities are classified as held-to-maturity when the Company has the positive intent and ability to hold the securities to maturity. Debt securities for which the Company does not have the intent or ability to hold to maturity are classified as available-for-sale. Held-to-maturity securities are recorded as either short-term or long-term on the Balance Sheet, based on contractual maturity date and are stated at amortized cost. Marketable securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses recognized in earnings. Debt and marketable equity securities not classified as held-to-maturity or as trading, are classified as available-for-sale, and are carried at fair market value, with the unrealized gains and losses, net of tax, included in the determination of comprehensive income and reported in shareholders’ equity.
NOTE A – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
FASB Statement No. 157, Fair Value Measurements, establishes a framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy under FASB Statement No. 157 are described as follows:
Level 1 | Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets. |
Level 2 | Inputs to the valuation methodology include |
§ | Quoted prices for similar assets or liabilities in active markets; |
§ | Quoted prices for identical or similar assets or liabilities in inactive markets; |
§ | Inputs other than quoted prices that are observable for the asset or liability; |
§ | Inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
If the asset or liability has a specified (contractual) term, the level 2 input must be observable for substantially the full term of the asset or liability.
Level 3 | Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
The asset or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.
The Company’s short-term investments are comprised of debt securities, all of which are classified as available for sale securities and are carried at their level 1 fair value based on the quoted market prices of the securities at December 31, 2010.
Available for sale securities consist of the following:
| | | | | December 31, 2010 | | |
| | | | | Losses in Accumulated Other | | |
| | | | | Comprehensive Income | | |
| | | | | | | |
Corporate Bonds | | $ | 413,573 | | | $ | (7,517 | ) | |
Mutual Funds | | | 4,077,911 | | | | (28,351 | ) | |
Total | | $ | 4,491,484 | | | $ | (35,868 | ) | |
Following is a description of the valuation methodologies used for assets measured at fair value.
Corporate Bonds and Mutual Funds: Corporate bonds and mutual funds are valued at the closing prices reported in the active market in which the bond is traded.
Property and Equipment
Property & equipment are stated at cost. Depreciation is being provided on the straight-line method over the estimated useful lives of the assets.
NOTE A – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Advertising
The Company follows the policy of charging costs of advertising to expense as incurred. Advertising expense was $108,768 for the year ended December 31, 2010.
Shipping and Handling
The Company follows the policy of classifying charges to customers for shipping and handling in revenues and related costs incurred for shipping and handling is classified in cost of goods sold. Such charges and costs for the year ended December 31, 2010 were $667,704 and $441,959, respectively.
Accounts Receivable
The Company provides an allowance for doubtful accounts equal to the estimated uncollectible amounts. The Company’s estimate is based on historical collection experience and a review of the current status of trade accounts receivable. It is reasonably possible that the Company’s estimate of the allowance for doubtful accounts will change. Accounts receivable are presented net of an allowance for doubtful accounts of $91,412 at December 31, 2010.
Work In Progress
This represents unbilled receivables for revenue earned in the current period but not billed to the customer until future dates, usually within two months. The revenue is recorded in Receivables. The related cost of goods is recorded as – Accounts Payable, as a liability.
Research and Development Costs
Expenses incurred for research and development of new computer software products are charged against current earnings. Research and development expense was $554,190 for the year ended December 31, 2010.
Stock Based Compensation Plan
The Company was required to adopt the provisions of FASB Statement No. 123R, “Share-Based Payment,” (SFAS 123R) (FASB ASC 505; 718) effective January 1, 2006. Prior to January 1, 2006, the Company used the intrinsic value method permitted by FASB Statement No. 123, “Accounting for Stock-Based Compensation” (“SFAS 123”) to account for stock options granted to employees. The Company elected the disclosure-only provisions of SFAS 123 and accordingly, did not recognize compensation expense for stock option grants.
Under SFAS No. 123R (FASB ASC 505; 718), the Company is required to recognize compensation expense for options granted in 2006 and thereafter. The Company, as permitted to non-public companies, elected to continue to use the intrinsic value method to value its options because the Company has determined that is not possible to reasonably estimate the fair value at grant date. The intrinsic value method requires that the Company re-measure its options annually and recognize the difference in the fair market value and exercise price. The intrinsic value method excludes the value of the right to purchase the underlying shares at a fixed price.
The Company uses the prospective application transition method in adoption of SFAS No. 123R (FASB ASC 505; 718). Under this transition method, the Company will continue to account for any portion of awards outstanding at the date of initial application of SFAS 123R (FASB ASC 505; 718) using the principles originally applied to these awards. No compensation expense will be recognized for options granted prior to January 1, 2006.
(See Note G below for Company specific plan information)
NOTE A – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Accounting for Income Taxes
Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of property & equipment, environmental cost accrual, allowance for bad debt and warranties, depreciation of assets and net operating loss carryforwards for financial and income tax reporting. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be deductible or taxable when the assets and liabilities are recovered or settled. Deferred taxes also are recognized for operating losses that are available to offset future taxable income and tax credits that are available to offset future federal income taxes. The Company accounts for investment tax credits using the flow-through method, and thus, they reduce income tax expense in the year the related assets are placed in service or qualified progress payments are made.
The above mentioned differences result in deferred income taxes. If it is more likely than not that some portion or all of a deferred tax asset will not be realized, a valuation allowance is recognized.
The Company files income tax returns in the U.S. federal jurisdiction, and various state jurisdictions. The Company is generally no longer subject to U.S. federal or state income tax examinations by tax authorities for years before 2007.
The Company follows the provisions of uncertain tax positions as addressed in FASB Accounting Standards Codification 740-10-65-1. The Company has no tax position at December 31, 2010 for which the ultimate deductibility is highly certain but for which there is uncertainty about the timing of such deductibility. The Company recognizes interest accrued related to unrecognized tax benefits in interest expense and penalties in operating expenses. No such interest or penalties were recognized during the periods presented. The Company had no accruals for interest and penalties at December 31, 2010.
Subsequent Events
The Company has evaluated events and transactions for potential recognition or disclosure in the financial statements through January 31, 2011, the date in which the financial statements were available to be issued. None were noted.
NOTE B – LINE OF CREDIT
In July 2006, the Company opened a line of credit with a commercial bank with a maximum borrowing potential of $500,000. This line was increased to $1,000,000 in March 2008. The line bears interest at the prime. There was no outstanding borrowing on the line of credit and it expired in June 2010.
NOTE C- COMMITMENTS
The Company has one non-cancelable operating lease as of December 31, 2010. On June 1, 2010, the Company was obligated under a non-cancelable operating lease for office space in Atlanta through May 31, 2013. The rent expense for the year ended December 31, 2010 was $255,432.
Future minimum lease payments are as follows:
Year Ending:
2011 $ 307,308
2012 $ 314,947
2013 $ 132,555
NOTE C-1- OTHER CURRENT LIABILITIES
Other current liabilities consist of the following at December 31, 2010:
| | | 2010 | |
| Accrued Income Taxes | | | 764,099 | |
| Accrued Bonuses | | | 453,237 | |
| Accrued Compensated Absence | | | 66,095 | |
| Accrued Expenses | | | 27,457 | |
| Accrued Payroll | | | 16,726 | |
| Credit Cards | | | 14,150 | |
| Accrued Sales Tax | | | 12,993 | |
| Unclaimed Property | | | 4,742 | |
| | | | 1,359,499 | |
NOTE D – PROVISION FOR INCOME TAXES
The amount of current and deferred tax payable or refundable is recognized as of the date of the financial statements, utilizing currently enacted tax laws and rates. Deferred tax expenses or benefits are recognized in the financial statements for the changes in deferred tax liabilities or assets between years. The Company recognizes and measures its unrecognized tax benefit in accordance with FASB ASC 740, Income Taxes. Under that guidance, the Company assesses the likelihood, based on their technical merit, that tax positions will be sustained upon examination based on the facts, circumstances and information available at the end of each period. The measurement of unrecognized tax benefits is adjusted when new information is available, or when an event occurs that requires change.
The provision (benefit) for income taxes consists of the following:
| | | 2010 | | |
| Current Liability (Benefit): | | $ | 870,447 | | |
| Deferred Liability (Benefit): | | | (11,816 | ) | |
| Provision (Benefit) for Income Tax | | $ | 858,631 | | |
The Company’s effective income tax rate is lower than what would be expected if the federal and state were applied to income before taxes primarily because of certain expenses deductible for financial reporting purposes are not deductible for tax purposes, primarily state income tax refunds and research and development credits.
The deferred income taxes reflect the net tax effects from temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax reporting purposes (see Note E) for the components of deferred tax assets and liabilities.
NOTE E – INCOME TAXES AND DEFERRED TAX
| | 2010 | |
Deferred Tax Asset: | | | |
Allowance for Doubtful Accounts | | $ | 91,412 | |
Vacation Accrual | | | 66,095 | |
Subtotal | | | 157,507 | |
Deferred Tax Asset @ 34% Combined Rate | | | 53,552 | |
R&D Credit Carry forward | | | - | |
Deferred Tax Asset | | $ | 53,552 | |
| | | | |
Deferred Tax Liabilities: | | | | |
Difference in Book and Tax Depreciation | | | 17,526 | |
Subtotal | | | 17,526 | |
Deferred Tax Liability @34% Combined Rate | | $ | 5,608 | |
NOTE F – DEPOSITS
The Company signed contracts for future projects for its customers and funds received are recorded as deposits. The deposits related to these future projects are $6,830 at December 31, 2010.
NOTE G –EMPLOYEE STOCK INCENTIVE PLAN
In 2003 the Company implemented a stock based compensation awards plan which granted employees an option to purchase shares of the Company at an amount equal to its market value on the date of grant. The options vest 3 years from the grant date and are exercisable from then to a period of 10 years from the grant date. The options are reported as liabilities on the Company’s balance sheet and will be re-measured at each financial reporting date through the date of settlement.
For options granted after, January 1, 2006, compensation cost and related liabilities equal to the increase in the fair value of the Company’s stock over the exercise price per share are recognized over the three-year service period and, subsequently through the date of settlement, if later.
At December 31, 2010, the estimated fair value of the Company’s stock is $0.86 per share. Accordingly, the intrinsic value of the options is zero at December 31 2010. The share-based compensation liability at December 31, 2010 and related compensation benefit recognized for 2010 is $0. The Company has also recorded no related deferred tax liability or deferred tax benefit as of December 31 2010, related to these options.
The statement of cash flows will not be affected.
There is no additional compensation cost estimated at this time.
The following is an analysis of stock options as of December 31, 2010.
NOTE G –EMPLOYEE STOCK INCENTIVE PLAN (Continued)
| | 2010 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Award Year | | 2003 | | | 2004 | | | 2005 | | | 2006 | | | 2007 | | | 2008 | | | 2009 | | | 2010 | | | Total | |
Options granted | | | 192,952 | | | | 251,968 | | | | 193,000 | | | | 132,000 | | | | 290,122 | | | | 111,000 | | | | 79,000 | | | | 82,000 | | | | 1,332,042 | |
Options cancelled | | | 45,984 | | | | 65,984 | | | | 85,000 | | | | 45,000 | | | | 242,122 | | | | 33,000 | | | | 11,000 | | | | 2,000 | | | | 530,090 | |
Options cancelled cost to exercise | | | 28,050 | | | | 46,849 | | | | 74,800 | | | | 38,700 | | | | 208,225 | | | | 28,380 | | | | 9,460 | | | | 1,720 | | | | 436,184 | |
Vested amount | | | 146,968 | | | | 185,984 | | | | 108,000 | | | | 87,000 | | | | 48,000 | | | | 51,480 | | | | 22,440 | | | | - | | | | 649,872 | |
Vested amount cost to exercise | | | 89,650 | | | | 132,049 | | | | 95,040 | | | | 74,820 | | | | 41,280 | | | | 44,273 | | | | 19,298 | | | | - | | | | 496,410 | |
Cost to exercise | | | 117,701 | | | | 178,897 | | | | 169,840 | | | | 113,520 | | | | 249,505 | | | | 95,460 | | | | 67,940 | | | | 70,520 | | | | 1,063,383 | |
Strike price | | | 0.61 | | | | 0.71 | | | | 0.88 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | | |
FMV | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | 0.86 | | | | | |
Price difference | | | 0.25 | | | | 0.15 | | | | (0.02 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross Compensation amount | | | 36,742 | | | | 27,898 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 64,640 | |
Less: Compensation not reported pre- 12/31/05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: Compensation previously reported after 12/31/05 | | | (36,742 | ) | | | (27,898 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (64,640 | ) |
NOTE H- SALE OF COMMON STOCK
In 2006 the Company’s board of directors authorized the sale of 878,734 shares of is Class A common stock for $2.276 per share for $2,000,000. The proceeds from the sale of the Class A stock were used to buy back 878,734 common shares from existing shareholders. In 2006, the Company authorized the sale of an additional 527,804 shares of Class A common stock at $2.276 per share for $1,201,282. In 2008, the Company bought these shares back at $2.0256 per share for $1,069,141 and placed them in Treasury. These Treasury shares were retired in 2010.