Simtrol, Inc. (SMRL)

Simtrol Balance Sheet

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

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Jun 30, 2010	Dec 31, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005
Cash & Equivalents	0.02	0.02	1	0.26	-	0.3
Cash & Short-Term Investments	0.02	0.02	1	0.26	-	0.3
Cash Growth	-92.91%	-98.13%	288.93%	-	-	-28.09%
Accounts Receivable	0.01	0.03	0.08	0.03	0.08	0
Other Receivables	0	0	-	-	-	-
Receivables	0.01	0.04	0.08	0.03	0.08	0
Inventory	0.02	0.02	0.03	-	-	-
Prepaid Expenses	0.01	0.02	0.13	0.02	0.01	0.02
Total Current Assets	0.07	0.09	1.24	0.3	0.1	0.32
Property, Plant & Equipment	0.04	0.06	0.1	0.12	0.02	0.02
Other Intangible Assets	0.01	0.01	0.03	0.12	0.17	-
Long-Term Deferred Charges	-	-	-	0.02	-	-
Other Long-Term Assets	-	0.03	0.09	0.11	-	-
Total Assets	0.12	0.19	1.46	0.67	0.29	0.34
Accounts Payable	0.35	0.22	0.19	0.17	0.27	0.15
Accrued Expenses	0.07	0.1	0.04	0.12	0.11	0.06
Short-Term Debt	0.39	0.56	-	-	0.39	-
Current Unearned Revenue	0.03	0.03	0.02	0	-	0.02
Other Current Liabilities	0.07	0	0.03	0.03	1.2	0.38
Total Current Liabilities	0.91	0.92	0.28	0.32	1.96	0.61
Other Long-Term Liabilities	0.81	0.16	0.02	0.04	0.05	-
Total Liabilities	1.71	1.07	0.3	0.36	2.01	0.61
Common Stock	0.02	0.01	0.01	0.01	0	0
Additional Paid-In Capital	80.76	79.83	80.34	72.12	63.65	63.64
Retained Earnings	-82.37	-80.73	-79.19	-71.82	-65.38	-63.92
Total Common Equity	-1.6	-0.88	1.16	0.3	-1.73	-0.27
Shareholders' Equity	-1.6	-0.88	1.16	0.3	-1.73	-0.27
Total Liabilities & Equity	0.12	0.19	1.46	0.67	0.29	0.34
Total Debt	0.39	0.56	-	-	0.39	-
Net Cash (Debt)	-0.36	-0.54	1	0.26	-0.39	0.3
Net Cash Growth	-	-	288.93%	-	-	-28.09%
Net Cash Per Share	-0.03	-0.05	0.11	0.04	-0.09	0.08
Filing Date Shares Outstanding	15.09	13.8	10.78	7.31	6.21	4.02
Total Common Shares Outstanding	15.09	13.73	10.78	7.31	4.93	3.76
Working Capital	-0.83	-0.82	0.96	-0.02	-1.86	-0.29
Book Value Per Share	-0.11	-0.06	0.11	0.04	-0.35	-0.07
Tangible Book Value	-1.61	-0.89	1.13	0.19	-1.9	-0.27
Tangible Book Value Per Share	-0.11	-0.06	0.10	0.03	-0.38	-0.07
Buildings	-	-	-	-	0.02	0.02
Machinery	-	0.18	0.17	0.14	0.41	0.4
Leasehold Improvements	-	0.02	0.02	0.02	0.02	0.02

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