Wal-Mart - 10 years .. pretty range ?
Posted Aug 16 2011
Graph Courtesy Google Finance



Posted Aug 16 2011
Graph Courtesy Google Finance
| Six Months Ended June 30, | ||||||||
| 2011 | 2010 | |||||||
| Cash flows from operating activities | ||||||||
| Net Income | $ | 12,225 | $ | 24,830 | ||||
| Adjustments to reconcile net cash provided by (used in) operating activities: | ||||||||
| Depreciation and amortization | 3,021 | 1,919 | ||||||
| Change in fair value of derivative liability | (1,591 | ) | (7,013 | ) | ||||
| Net change in assets and liabilities: | ||||||||
| Accounts receivable | (1,335 | ) | (2,719 | ) | ||||
| Inventories | (4,196 | ) | (3,124 | ) | ||||
| Prepaid expenses and other current assets | 1 | 50 | ||||||
| Accounts payable and accrued expenses | 4,007 | 3,487 | ||||||
| Taxes payable | 882 | 1,838 | ||||||
| Net cash provided by operating activities | 13,014 | 19,268 | ||||||
| Cash flows from investing activities | ||||||||
| Land and construction deposits | (6,281 | ) | (7,316 | ) | ||||
| Purchase of property and equipment | (96 | ) | (407 | ) | ||||
| Purchase of land use rights | (1,986 | ) | - | |||||
| Purchase of intangible assets | (4,389 | ) | - | |||||
| Purchase of construction in process | (20 | ) | - | |||||
| Net cash used in investing activities | (12,772 | ) | (7,723 | ) | ||||
| Cash flows from financing activities | ||||||||
| Proceeds from warrants conversion | - | 94 | ||||||
| Net cash provided by financing activities | - | 94 | ||||||
| Effect of exchange rate changes on cash and cash equivalents | 929 | 261 | ||||||
| Net increase in cash and cash equivalents | 1,171 | 11,900 | ||||||
| Cash and cash equivalents at beginning of period | 43,124 | 52,756 | ||||||
| Cash and cash equivalents at end of period | $ | 44,295 | $ | 64,656 | ||||
| Supplemental disclosure of cash flow information | ||||||||
| Interest paid | $ | - | $ | - | ||||
| Income taxes paid | $ | 3,840 | $ | 4,942 | ||||
10. | Property and Equipment, net |
| ($ in thousands) | ||||||||
| June 30, | December 31, | |||||||
| 2011 (Unaudited) | 2010 | |||||||
| Buildings and improvements | $ | 25,730 | $ | 25,185 | ||||
| Machinery and equipment | 6,126 | 5,961 | ||||||
| Transportation equipment | 1,272 | 1,188 | ||||||
| Furniture and equipment | 404 | 392 | ||||||
| Total Property and Equipment | 33,532 | 32,726 | ||||||
| Less: Accumulated Depreciation | (4,642 | ) | (3,766 | ) | ||||
| Property and Equipment, Net | $ | 28,890 | $ | 28,960 | ||||