Psykey Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Sep '08 Sep 30, 2008	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	0.06	1.73	5.77	4.83	0.01	-
Cash & Short-Term Investments	0.06	1.73	5.77	4.83	0.01	-
Cash Growth	-97.01%	-69.97%	19.50%	45428.73%	-	-
Prepaid Expenses	0.06	0.14	0.3	0.06	-	-
Total Current Assets	0.11	1.87	6.07	4.88	0.01	-
Property, Plant & Equipment	-	0.29	1.69	0.79	0.05	-
Other Long-Term Assets	0.08	0.09	0.1	0.1	-	-
Total Assets	0.2	2.26	7.86	5.77	0.06	-
Accounts Payable	0.14	0.06	0.42	-	-	-
Accrued Expenses	0.13	0.19	0.45	0.34	0.25	-
Short-Term Debt	-	-	-	0	0	-
Current Portion of Leases	0.07	0.08	0.09	0.09	0.01	-
Other Current Liabilities	0	-	0.8	0.11	-	-
Total Current Liabilities	0.34	0.33	1.75	0.55	0.26	-
Long-Term Debt	-	0.96	-	-	-	-
Long-Term Leases	0.07	0.12	0.12	0.12	0.01	-
Total Liabilities	0.41	1.41	1.87	0.66	0.26	-
Common Stock	0.01	0.13	0.11	0.09	0	-
Additional Paid-In Capital	33.69	30.92	27	13.88	5.56	-
Retained Earnings	-33.91	-30.2	-20.9	-8.86	-5.78	-
Comprehensive Income & Other	-	-	-0.23	-0	0.01	-
Shareholders' Equity	-0.21	0.85	5.99	5.11	-0.2	-
Total Liabilities & Equity	0.2	2.26	7.86	5.77	0.06	-
Total Debt	0.13	1.16	0.21	0.21	0.02	-
Net Cash (Debt)	-0.07	0.57	5.56	4.62	-0.01	-
Net Cash Growth	-	-89.66%	20.40%	-	-	-
Net Cash Per Share	-0.01	0.05	0.55	0.71	-0.00	-
Filing Date Shares Outstanding	12.87	12.55	11.3	11.05	6.27	5
Total Common Shares Outstanding	12.87	12.55	11.08	8.73	6.27	5
Working Capital	-0.23	1.54	4.32	4.33	-0.25	-
Book Value Per Share	-0.02	0.07	0.54	0.59	-0.03	-
Tangible Book Value	-0.21	0.85	5.99	5.11	-0.2	-
Tangible Book Value Per Share	-0.02	0.07	0.54	0.59	-0.03	-
Buildings	-	-	-	-	0.01	-
Machinery	1.41	1.72	2.29	0.93	0.06	-
Leasehold Improvements	-	-	-	-	0.01	-

Source: S&P Capital IQ. Standard template. Financial Sources.