Adult shop cash backing

Cash backing per share as at 30 June 2002 5.7 cents

Forecast 31 December 9.9 cents per share cash (no debt)

last 3 quarters actual net cash flow (operating cash flows are higher)
Dec 2001 $4.49m (1.47 cps)
Mar 2002 $5.23m (1.71 cps)
Jun 2002 $5.6m (1.84 cps)

even if the company does not continue to grow (the company forecasts continued strong growth - I know, it's just a forecast) cash backing will exceed the current share price (24 cents) in around 2 years.

This stock is priced as if the company is in dire financial distress.