Exhibit 99.2
Schedule in support of Earnings Per Share
From From
Nine Months December 30, 2004 December 30, 2004
Ended (Inception) to (Inception) to
February 28, February 28, May 31,
2006 2005 2005
------------------- ------------------------ ----------------------
(unaudited) (unaudited)
WEIGHTED AVERAGE NUMBER O
COMMON SHARES OUTSTANDING - BASIC:
Shares outstanding January 2005 100,000 100,000
February 2005 100,000 100,000
March 2005 100,000
April 2005 100,000
May 2005 13,272,670
June 2005 15,708,224
July 2005 15,783,277
August 2005 27,483,971
September 2005 29,684,855
October 2005 34,412,633
November 2005 34,951,300
December 2005 34,951,300
January 2006 34,951,300
February 2006 34,959,562
------------------- ------------------------ ---------------
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING - BASIC 29,209,602 100,000 2,734,534
=================== ======================== ===============
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING - DILUTED:
Shares outstanding January 2005 34,535,200 34,535,200
February 2005 34,830,650 34,830,650
March 2005 34,830,650
April 2005 34,936,524
May 2005 34,936,524
June 2005 34,938,190
July 2005 34,880,757
August 2005 34,959,562
September 2005 34,959,562
October 2005 34,959,562
November 2005 34,959,562
December 2005 34,959,562
January 2006 34,959,562
February 2006 34,959,562
------------------- ------------------------ ---------------
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING - DILUTED 34,948,431 34,682,925 34,813,910
=================== ======================== ===============