| Revenue
|
9,168.00 |
31,481.00 |
6,673.00 |
8,267.00 |
8,421.00 |
| Other Revenue, Total
|
203.00 |
555.00 |
152.00 |
170.00 |
104.00 |
| Total Revenue
|
9,371.00 |
32,036.00 |
6,825.00 |
8,437.00 |
8,525.00 |
| Cost of Revenue, Total
|
2,529.00 |
11,296.00 |
2,865.00 |
2,854.00 |
2,875.00 |
| Gross Profit
|
6,639.00 |
20,185.00 |
3,808.00 |
5,413.00 |
5,546.00 |
| Selling/General/Admin. Expenses, Total
|
4,729.00 |
17,770.00 |
4,455.00 |
4,169.00 |
4,964.00 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
- |
- |
- |
- |
- |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
- |
- |
- |
- |
| Other Operating Expenses, Total
|
499.00 |
2,455.00 |
985.00 |
474.00 |
484.00 |
| Total Operating Expense
|
7,757.00 |
31,521.00 |
8,305.00 |
7,497.00 |
8,323.00 |
| Operating Income
|
1,614.00 |
515.00 |
-1,480.00 |
940.00 |
202.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
1,614.00 |
515.00 |
-1,480.00 |
940.00 |
202.00 |
| Income After Tax
|
1,272.00 |
754.00 |
-956.00 |
714.00 |
148.00 |
| Minority Interest
|
-269.00 |
-648.00 |
-51.00 |
-151.00 |
-228.00 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
1,003.00 |
106.00 |
-1,007.00 |
563.00 |
-80.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
984.00 |
68.00 |
-1,023.00 |
591.00 |
-94.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
977.00 |
8.00 |
-1,031.00 |
536.00 |
-105.00 |
| Income Available to Common Incl. Extra Items
|
958.00 |
-30.00 |
-1,047.00 |
564.00 |
-119.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted Weighted Average Shares
|
1,940.00 |
1,918.81 |
1,889.30 |
1,911.71 |
1,877.00 |
| Diluted EPS Excluding Extraordinary Items
|
0.50 |
0.00 |
-0.55 |
0.28 |
-0.06 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.05 |
0.20 |
0.05 |
0.05 |
0.05 |
| Gross Dividends - Common Stock
|
- |
- |
- |
- |
- |
| Net Income after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Basic EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Diluted EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Depreciation, Supplemental
|
- |
- |
- |
- |
- |
| Total Special Items
|
- |
- |
- |
- |
- |
| Normalized Income Before Taxes
|
- |
- |
- |
- |
- |
| Effect of Special Items on Income Taxes
|
- |
- |
- |
- |
- |
| Income Taxes Ex. Impact of Special Items
|
- |
- |
- |
- |
- |
| Normalized Income After Taxes
|
- |
- |
- |
- |
- |
| Normalized Income Avail to Common
|
- |
- |
- |
- |
- |
| Basic Normalized EPS
|
- |
- |
- |
- |
- |
| Diluted Normalized EPS
|
0.56 |
-0.06 |
-0.55 |
0.28 |
-0.06 |