Exhibit 99.5
INTERIM FINANCIAL STATEMENTS
Basis of presentation
The unaudited interim condensed financial statements of Marcel Desrochers, Inc. have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and, in the opinion of management, reflect all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial positions at June 30, 2007 and the results of operations for the seven months ended June 30, 2007 and 2006. Certain information and footnote disclosures normally included in financial statements prepared with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such SEC rules and regulations. Results of operations for interim periods are not necessarily indicative of those to be achieved for full fiscal years. These condensed consolidated financial statements should be read in conjunction with the audited financial statements included as Exhibit 99.4 for the year ended November 30, 2006.
MARCEL DESROCHERS INC.
Balance Sheet
| | June 30, 2007 | |
| | (Unaudited) | |
| | | |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | | $ | 1,968,402 | |
Accounts Receivable | | 663,627 | |
Inventories | | 860,072 | |
Future income taxes | | 19,467 | |
Prepaid Expenses | | 45,814 | |
| | | |
Property, plant and equipment | | 2,049,318 | |
| | | |
Future income taxes | | 11,822 | |
| | | |
| | $ | 5,618,522 | |
Liabilities and Shareholders’ Equity | | | |
Current liabilities: | | | |
Accounts payable and accrued liabilities | | $ | 164,463 | |
Income tax payable | | 113,940 | |
Warranty liability | | 31,755 | |
Dividends payable | | — | |
Customer deposits | | 60,245 | |
Future income taxes | | | |
Mortgage loan | | 725,435 | |
Redeemable shares | | 2,611,807 | |
| | 3,707,645 | |
Shareholders’ equity: | | | |
Share capital | | 1 | |
Retained earnings | | 1,910,876 | |
| | 1,910,877 | |
| | | |
| | $ | 5,618,522 | |
MARCEL DESROCHERS INC.
Statement of Earnings
| | Seven months ended June 30, 2007 (Unaudited) | | Seven months ended June 30, 2006 (Unaudited) | |
Sales | | $ | 2,846,584 | | $ | 2,130,383 | |
| | | | | |
Cost of good sold | | 1,201,202 | | 1,198,689 | |
| | | | | |
Gross profit | | 1,645,382 | | 931,694 | |
| | | | | |
Operating expenses: | | | | | |
Selling, general and administrative | | 325,245 | | 320,654 | |
Research and development | | 475 | | 14,236 | |
Amortization of property, plant and equipment | | 87,757 | | 94,338 | |
Loss of disposal of property, plant and equipment | | 3,963 | | — | |
Interest on long-term debt | | 29,284 | | 28,767 | |
Foreign exchange | | 78,408 | | 26,532 | |
| | 525,132 | | 484,527 | |
| | | | | |
Earnings before other items | | 1,120,250 | | 447,167 | |
| | | | | |
Other items: | | | | | |
Other revenues | | 23,645 | | 16,979 | |
Dividend on redeemable shares | | — | | — | |
| | 23,645 | | 16,979 | |
Earnings before income taxes | | 1,143,895 | | 464,146 | |
| | | | | |
Income taxes: | | | | | |
Current | | 345,819 | | — | |
Future | | — | | — | |
| | 345,819 | | — | |
| | | | | |
Net earnings | | $ | 798,076 | | $ | 464,146 | |