Firestone Communications, Inc.
Consolidated Balance Sheets
(Unaudited)

			As of						As at December 31,
			June 30, 2006						2005						2004
Assets
Current Assets:
Cash and Cash Equivalents				$	100,064					$	15,026					$	122,282
Accounts Receivable, Net of Allowance for Doubtful Accounts of $109,518 in 2006; $109,000 in 2005; None in 2004					170,333						218,927						180,454
Programming Rights					79,267						87,393						34,425
Prepaid Expenses					12,344						23,981						6,151
Total Current Assets					362,008						345,327						343,312
Property and Equipment, Net					2,070,288						2,319,204						2,088,072
Other Assets					61,443						61,443						63,916
Total Assets				$	2,493,739					$	2,725,974					$	2,495,300
Liabilities and Stockholders' Deficit Current Liabilities:
Accounts Payable				$	1,288,076					$	675,483					$	489,987
Accrued Expenses					568,999						560,232						384,804
Deferred Revenue					114,884						144,813						315,687
Lines of Credit					805,286						700,000						902,524
Programming Obligations					119,826						87,393						34,425
Current Portion of Long-term Debt					318,248						189,475						170,954
Current Portion of Long-term Debt-Related Party					1,420,112						743,938						46,861
Current Portion of Mandatorily Redeemable Preferred Stock					840,000						840,000						360,000
Total Current Liabilities					5,475,431						3,941,334						2,705,242
Long-term Debt					—						—						60,900
Long-term Debt-Related Party					1,112,195						1,567,111						753,439
Mandatorily Redeemable Preferred Stock					1,862,788						1,862,788						2,211,694
Commitments and Contigencies					—						—						—
Total Stockholders' Deficit					(5,956,676	)					(4,645,259	)					(3,235,975	)
Total Liabilities and Stockholders' Deficit				$	2,493,739					$	2,725,974					$	2,495,300

Consolidated Balance Sheet and Statement of Operations were prepared by Firestone Communications, Inc. as a private company, in accordance with generally accepted accounting principles and may not conform to SEC Regulation S-X. Accordingly, such historical information may be adjusted and presented differently in our Proxy Statement/Prospectus to solicit stockholders' approval of the Merger.

1

Firestone Communications, Inc.
Statements of Operations
(Unaudited)

			Six Months Ended						Year Ended December 31,
			June 30, 2006						2005						2004
Net Sales				$	1,303,785					$	6,756,586					$	1,673,961
Cost of Sales					1,229,375						5,885,044						1,949,697
Gross Profit (Loss)					74,411						871,542						-275,736
Operating Expenses
Advertising Expenses					58,745						228,734						150,990
General and Administrative					1,254,475						2,081,024						1,601,334
Total Operating Expenses					1,313,220						2,309,758						1,752,324
Loss From Operations					(1,238,810	)					(1,438,216	)					(2,028,060	)
Other Income (Expenses)
Interest Expense					(208,606	)					(290,443	)					(131,463	)
Other Income (Expense), Net					86,711						(7,613	)					22,306
Total Other Expenses					(121,895	)					(298,056	)					(109,157	)
Net Loss					($1,360,705	)					($1,736,272	)					($2,137,217	)

Consolidated Balance Sheet and Statement of Operations were prepared by Firestone Communications, Inc. as a private company, in accordance with generally accepted accounting principles and may not conform to SEC Regulation S-X. Accordingly, such historical information may be adjusted and presented differently in our Proxy Statement/Prospectus to solicit stockholders' approval of the Merger.

2