| |||||||||

Balance Sheet (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Cash & Equivalents | 600K | 219K | 300K | 756K | 423K | ||
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | ||
| Accounts Receivable | 785K | 1.28M | 1.54M | 1.18M | 1.34M | ||
| Inventories | 230K | 359K | 341K | 327K | 238K | ||
| Pre-paid Expenses | 88K | 75K | 56K | 109K | 125K | ||
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | ||
| Other Current Assets | 68K | 68K | 58K | 58K | 0 | ||
| Total Current Assets | 1.77M | 2.00M | 2.29M | 2.43M | 2.13M | ||
| Property, Plant & Equipment | 1.35M | 1.52M | 1.45M | 1.46M | 1.35M | ||
| Goodwill & Intangibles | 4.98M | 4.27M | 3.97M | 3.66M | 3.29M | ||
| Other Long-term Assets | 258K | 265K | 278K | 279K | 571K | ||
| Total Long-Term Assets | 6.58M | 6.05M | 5.70M | 5.40M | 5.21M | ||
| Total Assets | 8.36M | 8.06M | 7.99M | 7.83M | 7.33M | ||
| Accounts Payable | 1.35M | 1.41M | 1.51M | 1.62M | 1.78M | ||
| Accrued Expenses | 1.11M | 0 | 0 | 0 | 0 | ||
| Short Term Debt | 84K | 731K | 3.87M | 4.07M | 3.95M | ||
| Other Current Liabilities | 57K | 30K | 36K | 33K | 25K | ||
| Total Current Liabilities | 2.61M | 3.49M | 6.80M | 6.98M | 6.69M | ||
| Long Term Debt | 1.86M | 2.28M | 0 | 0 | 0 | ||
| Capital Lease Obligations | 215K | 210K | 195K | 260K | 207K | ||
| Deferred Income Tax | 203K | 52K | 57K | 61K | 66K | ||
| Other Long-term Liabilities | 0 | 0 | 0 | 0 | 24K | ||
| Total Long-term Liabilities | 2.28M | 2.54M | 252K | 321K | 297K | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||
| Total Liabilities | 4.88M | 6.03M | 7.05M | 7.30M | 6.99M | ||
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | ||
| Common Par | 287K | 287K | 288K | 289K | 299K | ||
| Additional Paid-In Capital | 34.9M | 34.2M | 35.4M | 34.7M | 35.4M | ||
| Retained Earnings | -30.4M | -32.5M | -33.4M | -34.4M | -35.4M | ||
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | ||
| Other Equity | -1.30M | 0 | -1.30M | 1K | 1K | ||
| Total Shareholder's Equity | 3.47M | 2.03M | 938K | 524K | 350K | ||
| ||||||