Assets: |
Current Assets |
Cash & Cash Equivalents
|
879,000 |
1,113,000 |
1,358,000 |
853,000 |
Receivables
|
660,000 |
1,003,000 |
1,043,000 |
834,000 |
Prepaid Expenses
|
288,000 |
320,000 |
271,000 |
283,000 |
Inventories
|
1,644,000 |
1,819,000 |
1,453,000 |
1,160,000 |
Other Current Assets
|
59,000 |
73,000 |
113,000 |
51,000 |
Total |
$ 3,530,000
|
$ 4,328,000
|
$ 4,238,000
|
$ 3,181,000
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
7,916,000 |
8,327,000 |
9,138,000 |
9,325,000 |
Equity and Other Investments
|
1,113,000 |
1,360,000 |
1,410,000 |
1,358,000 |
Other Non-Current Assets
|
2,072,000 |
2,117,000 |
2,661,000 |
2,877,000 |
Total |
$ 11,101,000
|
$ 11,804,000
|
$ 13,209,000
|
$ 13,560,000
|
Total Assets |
$ 14,631,000
|
$ 16,132,000
|
$ 17,447,000
|
$ 16,741,000
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
1,000 |
1,000 |
16,000 |
21,000 |
Accounts Payable
|
1,484,000 |
1,663,000 |
1,898,000 |
1,455,000 |
Income Tax Payable
|
104,000 |
426,000 |
282,000 |
147,000 |
Accrued Expenses
|
413,000 |
400,000 |
459,000 |
456,000 |
Other Current Liabilities
|
561,000 |
429,000 |
597,000 |
742,000 |
Total |
$ 2,563,000
|
$ 2,919,000
|
$ 3,252,000
|
$ 2,821,000
|
Non-Current Liabilities |
Long-Term Debt
|
1,799,000 |
1,801,000 |
1,388,000 |
1,424,000 |
Minority Interest
|
272,000 |
643,000 |
329,000 |
54,000 |
Other Non-Current Liabilities
|
4,111,000 |
3,181,000 |
5,680,000 |
4,745,000 |
Total |
$ 6,182,000
|
$ 5,625,000
|
$ 7,397,000
|
$ 6,223,000
|
Total Liabilities |
$ 8,745,000
|
$ 8,544,000
|
$ 10,649,000
|
$ 9,044,000
|
Shareholders' Equity: |
Common Shares
|
2,000 |
2,000 |
2,000 |
2,000 |
Additional Paid-in Capital
|
9,639,000 |
9,611,000 |
9,590,000 |
9,531,000 |
Retained Earnings
|
-555,000 |
570,000 |
113,000 |
-104,000 |
Other Equity
|
-3,200,000 |
-2,595,000 |
-2,907,000 |
-1,732,000 |
Total |
$ 5,886,000
|
$ 7,588,000
|
$ 6,798,000
|
$ 7,697,000
|
Total Liabilities & Shareholders' Equity |
$ 14,631,000
|
$ 16,132,000
|
$ 17,447,000
|
$ 16,741,000
|