Make your own free website on Tripod.com
Home | 2003 (1997-2003) Cover Shorty | Inside cover | News 11-04 | News 6-04 | Current stock holdings | Election results | Stock from the company | Stock givers /traders | Profit and loss | Balance sheet 2003 | Balance sheet 2000 | RE, S&U, bank stmts 2003 | RE, S&U, bank stmts 2000 | News & history first half 2004 | Dr. Peebles' story | News & history 2001 - 2003 | News & history 1997 - 2000 | Owners like Pfizer strategy | Wal-Mart strategy | Pedi-sales strategy | Celgene takeover of pediatric drugs strategy | Device maker strategy | Your choice for licensing strategies | Ballot | Expenses graph | Expense report 2003 | Goodwill report 2003 | Contacts
Prophy Research Corporation reports

Stock from the company

Stock from the company last seven years (1997-2003)
(new stock - for new totals see current list; if Ray gave you a share of stock it is probably listed in givers/traders on next page)
Prophy Research Corporation
From Dec 31, 1996
To Dec 31, 2003
All shares at $10 each
In number of shares
Name 1997 1998 1999 2000 2001 2002 2003 total Reason (sometimes just for the first time you got)
New Goodwill Shares:
Ray Grogan 3,400 1,120 960 860 1,199 1,240 1,520 10,299 Patents, licensing, reports, CEO
Darby Glenn, MD 490 250 250 300 200 200 200 1,890 General leadership now, originator of prenatal F, VP
Tom Peebles, MD 370 200 200 200 200 200 200 1,570 General leadership now, originator of infant F, Chair
Alan Hauser 1 1 Sent a few good papers
Sylvia Pager, MD 3 5 10 10 10 38 "Proportional dosing" phrase; director later
BSA Hans D 13 5 3 2 5 28 Found Belgian OptiDose devices
BSA Gail K -1 -1 Gave back share
BSA Heinz/Julia B MD 96 100 200 50 30 30 36 542 Swiss patenting and  licensing
BSA Eric L 20 20 20 20 10 10 10 110 South Africa patent help
BSA Ann Q 5 1 1 1 8 Ireland patent help
BSA Dan B 1 1 Dropper and TM graphics
BSA Jeannie M 2 2 Zimecterin sample
BSA Becca M 1 1 Dropper and TM graphics
BSA Paul B 1 1 License request for iron product
PD Betty M 5 5 Cool letter, postcard size report idea
PD Ingolf M 1 1 Fluorosis pix; Fdef=mal & enamel defects data
PD Mark B     1         1   Patent disputes example    
Total new Goodwill shrs 4,400 1,694 1,632 1,445 1,652 1,692 1,982 14,497 $20,710 Yearly avg
in dollars = $44,000 $16,940 $16,320 $14,450 $16,520 $16,920 $19,820 $144,970 (Gets added to patent "values" on balance sheet)
New Hard Asset Shares:
Ray Grogan 269.2 84.7 60.2 75.9 68.9 10.9 194.2 490.0 Expenses
Ray Grogan 60 60 Bank $ deposit
FT (Nancy G) 25 25 Bank $ deposit
BSA (Heinz B) 36 20 60 40 156 Swiss patent expenses
BSA (Eric L) 10 10 10 10       40   S. Africa pat expenses    
Total new Hard Asset shrs 375.2 114.7 155.2 125.9 68.9 10.9 194.2 771.0
in dollars = $3,752 $1,147 $1,552 $1,259 $689 $109 $1,942 $7,710 (Gets added to our paid in capital on balance sheet)
Financials summary  (You get this instead of me mailing tons of accounting statements, etc.)
The effect of this new hard asset stock on our financials is that our balance sheet shows an increase in
paid-in capital. We eat up most of our new capital with our losses (below), and the difference is the change in our cash balance.
Expenses: Changes End 2003 Begin 1997
1997  $3,237 Retained losses increase: $10,222 -$60,849 -$50,627
1998  $1,584 Paid-in capital increase: $10,450 $61,876 $51,426
1999  $1,327 Difference: $228
2000  $1,284 Cash balance increase: $228 $1,027 $799
2001  $  714
2002  $  109 Goodwill patent values increase: $144,970 $288,270 $143,300
2003  $1,967 Avg (from above)
total $10,222 $1,460
(This list of expenses is also our profit and loss stmt, since we had no sales.)
So, a typical year is me spending about $1,500 on fees to the patent office. I re-write our applications one or two times,
and otherwise work maybe half a year. From that I say our patent applications are worth about $20,000 more each year.
Our long term prospects are that either the patents will be worth something, or the whole thing just fades away.
Total new shares:
4,775 1,809 1,787 1,571 1,721 1,703 2,176 15,268 (Gets added to our total number of shares.)

On to the next page (who got stock from others, which is mostly Ray giving shares to people who helped him; page is called "stock givers/traders")