Assets: |
Current Assets |
Cash & Cash Equivalents
|
8,607,000 |
4,909,000 |
5,507,000 |
6,654,000 |
Receivables
|
17,763,000 |
16,346,000 |
18,291,000 |
16,633,000 |
Inventories
|
4,776,000 |
6,172,000 |
5,883,000 |
6,277,000 |
Other Current Assets
|
11,205,000 |
11,360,000 |
12,581,000 |
11,812,000 |
Total |
$ 42,351,000
|
$ 38,787,000
|
$ 42,262,000
|
$ 41,376,000
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
6,209,000 |
5,847,000 |
5,772,000 |
5,516,000 |
Equity and Other Investments
|
1,518,000 |
1,534,000 |
1,520,000 |
1,868,000 |
Intangibles
|
26,144,000 |
26,094,000 |
26,477,000 |
26,815,000 |
Other Non-Current Assets
|
13,389,000 |
12,910,000 |
12,744,000 |
12,831,000 |
Total |
$ 47,260,000
|
$ 46,385,000
|
$ 46,513,000
|
$ 47,030,000
|
Total Assets |
$ 89,611,000
|
$ 85,172,000
|
$ 88,775,000
|
$ 88,406,000
|
Liabilities: |
Current Liabilities |
Accounts Payable
|
18,598,000 |
22,507,000 |
25,339,000 |
25,585,000 |
Accrued Expenses
|
8,874,000 |
7,915,000 |
6,810,000 |
6,598,000 |
Deferred Revenues
|
15,542,000 |
14,106,000 |
14,724,000 |
14,329,000 |
Other Current Liabilities
|
8,640,000 |
7,479,000 |
7,916,000 |
6,547,000 |
Total |
$ 51,654,000
|
$ 52,007,000
|
$ 54,789,000
|
$ 53,059,000
|
Non-Current Liabilities |
Long-Term Debt
|
23,015,000 |
20,562,000 |
20,287,000 |
21,197,000 |
Deferred Revenues
|
14,744,000 |
12,983,000 |
13,301,000 |
13,074,000 |
Minority Interest
|
-8,000 |
-4,000 |
-5,000 |
-3,000 |
Other Non-Current Liabilities
|
3,231,000 |
2,992,000 |
3,158,000 |
3,434,000 |
Total |
$ 40,982,000
|
$ 36,533,000
|
$ 36,741,000
|
$ 37,702,000
|
Total Liabilities |
$ 92,636,000
|
$ 88,540,000
|
$ 91,530,000
|
$ 90,761,000
|
Shareholders' Equity: |
Common Shares
|
8,424,000 |
8,216,000 |
8,005,000 |
7,777,000 |
Retained Earnings
|
-6,732,000 |
-7,102,000 |
-7,106,000 |
-7,369,000 |
Treasury Shares
|
-3,813,000 |
-3,663,000 |
-3,054,000 |
-2,446,000 |
Other Equity
|
-904,000 |
-819,000 |
-600,000 |
-317,000 |
Total |
$ -3,025,000
|
$ -3,368,000
|
$ -2,755,000
|
$ -2,355,000
|
Total Liabilities & Shareholders' Equity |
$ 89,611,000
|
$ 85,172,000
|
$ 88,775,000
|
$ 88,406,000
|