Assets: |
Current Assets |
Cash & Cash Equivalents
|
3,852,000 |
2,220,000 |
3,337,000 |
2,317,000 |
Marketable Securities
|
2,072,000 |
2,922,000 |
2,628,000 |
1,440,000 |
Receivables
|
3,358,000 |
3,434,000 |
3,117,000 |
3,132,000 |
Prepaid Expenses
|
1,968,000 |
818,000 |
756,000 |
857,000 |
Inventories
|
4,337,000 |
3,947,000 |
3,484,000 |
3,222,000 |
Deferred Income Taxes
|
- |
355,000 |
308,000 |
262,000 |
Other Current Assets
|
- |
- |
- |
615,000 |
Total |
$ 15,587,000
|
$ 13,696,000
|
$ 13,630,000
|
$ 11,845,000
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
3,011,000 |
2,834,000 |
2,452,000 |
2,209,000 |
Intangibles
|
412,000 |
413,000 |
420,000 |
501,000 |
Other Non-Current Assets
|
2,587,000 |
1,651,000 |
1,043,000 |
910,000 |
Total |
$ 6,010,000
|
$ 4,898,000
|
$ 3,915,000
|
$ 3,620,000
|
Total Assets |
$ 21,597,000
|
$ 18,594,000
|
$ 17,545,000
|
$ 15,465,000
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
107,000 |
7,000 |
57,000 |
49,000 |
Accounts Payable
|
2,131,000 |
1,930,000 |
1,669,000 |
1,549,000 |
Income Tax Payable
|
71,000 |
432,000 |
84,000 |
65,000 |
Accrued Expenses
|
3,949,000 |
2,491,000 |
2,036,000 |
1,941,000 |
Other Current Liabilities
|
74,000 |
167,000 |
116,000 |
278,000 |
Total |
$ 6,332,000
|
$ 5,027,000
|
$ 3,962,000
|
$ 3,882,000
|
Non-Current Liabilities |
Long-Term Debt
|
1,079,000 |
1,199,000 |
1,210,000 |
228,000 |
Deferred Income Taxes
|
1,479,000 |
1,544,000 |
1,292,000 |
974,000 |
Total |
$ 2,558,000
|
$ 2,743,000
|
$ 2,502,000
|
$ 1,202,000
|
Total Liabilities |
$ 8,890,000
|
$ 7,770,000
|
$ 6,464,000
|
$ 5,084,000
|
Shareholders' Equity: |
Common Shares
|
3,000 |
3,000 |
3,000 |
3,000 |
Additional Paid-in Capital
|
6,773,000 |
5,865,000 |
5,184,000 |
4,641,000 |
Retained Earnings
|
4,685,000 |
4,871,000 |
5,620,000 |
5,588,000 |
Other Equity
|
1,246,000 |
85,000 |
274,000 |
149,000 |
Total |
$ 12,707,000
|
$ 10,824,000
|
$ 11,081,000
|
$ 10,381,000
|
Total Liabilities & Shareholders' Equity |
$ 21,597,000
|
$ 18,594,000
|
$ 17,545,000
|
$ 15,465,000
|