Protocall Technologies Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003
Cash & Equivalents	0.16	0.03	0.4	2.13	0.15
Cash & Short-Term Investments	0.16	0.03	0.4	2.13	0.15
Cash Growth	469.53%	-92.83%	-81.14%	1283.02%	510.75%
Receivables	0.08	0.24	0.06	0.06	0.01
Inventory	-	0.04	0.03	0.02	0.02
Prepaid Expenses	-	-	0.07	-	0.04
Other Current Assets	0.01	-	-	-	-
Total Current Assets	0.25	0.32	0.56	2.22	0.22
Property, Plant & Equipment	0.03	0.1	0.51	1.07	0.53
Other Intangible Assets	0.02	0.02	0.03	0.03	0.03
Long-Term Deferred Charges	0.64	0.37	0.1	0.18	0.47
Other Long-Term Assets	0.02	0.07	-	0.02	-
Total Assets	0.97	0.88	1.19	3.51	1.25
Accounts Payable	1.08	0.85	0.51	0.42	1.39
Accrued Expenses	1.4	0.94	1.29	1.09	1.35
Short-Term Debt	0.94	0.71	0.01	0.02	7.32
Current Portion of Long-Term Debt	0.02	0.03	-	-	-
Current Portion of Leases	0.26	0.28	0.3	0.36	0.08
Current Unearned Revenue	0.01	0.02	-	-	-
Other Current Liabilities	16.64	-	0.23	0.26	0.6
Total Current Liabilities	20.35	2.82	2.34	2.14	10.74
Long-Term Debt	0.91	0.41	0.52	0.5	-
Long-Term Leases	0.06	0.28	0.46	0.65	0.14
Other Long-Term Liabilities	-	4.72	0.06	0.06	0.07
Total Liabilities	21.32	8.22	3.38	3.36	10.95
Common Stock	0.12	0.07	0.05	0.03	0.01
Additional Paid-In Capital	38.26	36.69	36.08	33.38	16.32
Retained Earnings	-58.73	-44.11	-38.12	-32.96	-26.02
Treasury Stock	-0	-0	-	-	-
Comprehensive Income & Other	-	-	-0.2	-0.29	-0.01
Shareholders' Equity	-20.35	-7.34	-2.19	0.15	-9.7
Total Liabilities & Equity	0.97	0.88	1.19	3.51	1.25
Total Debt	2.18	1.7	1.29	1.53	7.55
Net Cash (Debt)	-2.02	-1.67	-0.89	0.6	-7.4
Net Cash Per Share	-2.33	-2.73	-3.00	4.05	-28.53
Filing Date Shares Outstanding	1.62	0.82	0.52	0.25	0.26
Total Common Shares Outstanding	1.23	0.71	0.48	0.25	0.26
Working Capital	-20.11	-2.5	-1.78	0.08	-10.52
Book Value Per Share	-16.55	-10.30	-4.58	0.59	-37.42
Tangible Book Value	-20.37	-7.37	-2.22	0.12	-9.73
Tangible Book Value Per Share	-16.57	-10.33	-4.64	0.48	-37.54
Buildings	-	0.07	0.07	0.07	0.05
Machinery	1.49	1.57	1.65	1.81	1.77
Leasehold Improvements	0.07	0.07	0.07	0.07	0.05

Source: S&P Global Market Intelligence. Standard template. Financial Sources.