Assets
[+]
|
in Thousands of Dollars |
|
|
Cash and Equivalents |
1 |
0 |
10 |
5 |
Restrictable Cash |
- |
- |
- |
- |
Marketable Securities |
- |
- |
- |
- |
Accounts Receivable |
430 |
- |
- |
- |
Loans Receivable |
- |
- |
- |
- |
Other Receivables |
- |
- |
- |
- |
Receivables |
430 |
- |
- |
- |
Inventories, Raw Materials |
- |
- |
- |
- |
Inventories, Work in Progress |
- |
- |
- |
- |
Inventories, Purchased Components |
- |
- |
- |
- |
Inventories, Finished Goods |
- |
- |
- |
- |
Inventories, Other |
- |
- |
- |
- |
Inventories, Adjustments & Allowances |
- |
- |
- |
- |
Inventories |
- |
- |
- |
- |
Prepaid Expenses |
- |
- |
- |
- |
Current Deferred Income Taxes |
- |
- |
- |
- |
Other Current Assets |
5 |
- |
- |
- |
Total Current Assets |
437 |
0 |
10 |
5 |
Land and Improvements |
- |
- |
- |
- |
Buildings and Improvement |
- |
- |
- |
- |
Machinery, Furniture and Equipment |
- |
- |
- |
- |
Construction in Progress |
- |
- |
- |
- |
Fixed Assets, Other |
140 |
- |
- |
- |
Fixed Assets, Total |
140 |
- |
- |
- |
Gross Fixed Assets |
140 |
- |
- |
- |
Accumulated Depreciation |
- |
- |
- |
- |
Net Fixed Assets |
140 |
- |
- |
- |
Intangibles |
- |
- |
- |
- |
Cost in Excess |
- |
- |
- |
- |
Non-Current Deferred Income Taxes |
- |
- |
- |
- |
Other Non-Current Assets |
- |
- |
- |
- |
Total Non-Current Assets |
140 |
- |
- |
- |
Total Assets |
577 |
0 |
10 |
5 |
|
Liabilities
[+]
|
in Thousands of Dollars |
|
|
Accounts Payable |
217 |
0 |
(0) |
0 |
Short Term Debt |
322 |
- |
- |
- |
Notes Payable |
- |
2 |
- |
- |
Accrued Expenses |
10 |
0 |
0 |
- |
Accrued Liabilities |
10 |
0 |
0 |
- |
Deferred Revenues |
- |
- |
- |
- |
Current Deferred Income Taxes |
- |
- |
- |
- |
Other Current Liabilities |
16 |
- |
- |
0 |
Total Current Liabilities |
565 |
3 |
0 |
1 |
Long Term Debt |
68 |
8 |
2 |
- |
Deferred Income Tax |
- |
- |
- |
- |
Other Non-Current Liabilities |
11 |
- |
0 |
- |
Minority Interest |
- |
- |
- |
- |
Capital Lease Obligations |
- |
- |
- |
- |
Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
Total Non-Current Liabilities |
79 |
8 |
3 |
- |
Total Liabilities |
644 |
10 |
3 |
1 |
Preferred Shareholder's Equity |
- |
- |
- |
- |
Common Shareholder's Equity |
(68) |
(10) |
7 |
4 |
Common Par |
30 |
0 |
0 |
0 |
Additional Paid in Capital |
57 |
25 |
25 |
5 |
Cumulative Translation Adjustments |
- |
- |
- |
- |
Retained Earnings |
(154) |
(35) |
(18) |
(1) |
Treasury Stock |
- |
- |
- |
- |
Other Equity Adjustments |
- |
- |
- |
- |
Total Capitalization |
0 |
(3) |
10 |
4 |
Total Equity |
(68) |
(10) |
7 |
4 |
Total Liabilities & Shareholder's Equity |
577 |
0 |
10 |
5 |
Cash Flow |
(372) |
(18) |
(17) |
(1) |
Working Capital |
(128) |
(3) |
10 |
4 |
Free Cash Flow |
(349) |
(17) |
(17) |
(0) |
Invested Capital |
0 |
(3) |
10 |
4 |
Shares Outstanding - Common Class Only |
900,000 |
360,000 |
- |
- |
Preferred Shares Outstanding |
- |
- |
- |
- |
Total Ordinary Shares |
900,000 |
360,000 |
360,000 |
- |
Total Common Shares Outstanding |
900,000 |
360,000 |
- |
- |
Treasury Shares |
- |
- |
- |
- |
Basic Weighted Shares Outstanding |
507,310 |
360,000 |
261,699 |
240,000 |
Diluted Weighted Shares Outstanding |
507,310 |
360,000 |
261,699 |
240,000 |