| Income
[+]
|
in Thousands of Dollars |
|
|
| Operating Revenue |
702 |
782 |
| Total Revenue |
702 |
782 |
| Adjustments to Revenue |
N/A |
- |
| Cost of Revenue |
512 |
501 |
| Cost of Sales With Depreciation |
597 |
521 |
| Gross Margin |
105 |
281 |
| Gross Operating Profit |
105 |
281 |
|
| Selling/General/Admin Expense |
(814) |
(603) |
| Research & Development |
- |
- |
| Advertising |
- |
- |
| EBITDA (Operating Income Before Depreciation) |
(709) |
(321) |
| Depreciation & Amortization |
(85) |
(31) |
| Depreciation, Unreconciled |
17 |
12 |
| Amortization |
- |
- |
| Amortization of Intangibles |
- |
- |
| Operating Income |
(794) |
(353) |
| Operating Profit After Depreciation |
(794) |
(353) |
| Interest Income |
0 |
0 |
| Earnings from Equity Interest |
- |
- |
| Other Income, Net |
- |
- |
| Income, Acquired in Process R&D |
- |
- |
| Income, Restructuring and M&A |
- |
- |
| Other Special Charges |
- |
- |
| Total Income Before Interest Expense (EBIT) |
(726) |
(353) |
| Interest Expense |
(177) |
(56) |
| Income Before Tax |
(904) |
(409) |
| Income Taxes |
- |
- |
| Minority Interest |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
| Other Special Charges |
(904) |
(409) |
| Net Income from Continuing Operations |
(904) |
(409) |
| Net Income from Discontinued Operations |
- |
- |
| Net Income from Total Operations |
(904) |
(409) |
|
| Normalized Income |
(904) |
(409) |
| Extraordinary Income/Loss |
- |
- |
| Special Income/Charges |
- |
- |
| Income from Cum. Effect of Acct Change |
- |
- |
| Income from Tax Loss Carryforward |
- |
- |
| Net Income Available for Common |
(904) |
(409) |
| Other Gains |
- |
- |
| Total Net Income |
(904) |
(409) |
| Net Income Available for Common |
(904) |
(409) |
|
| Results
[+]
|
in Dollars (Preferred Dividends in Thousands) |
|
|
| Dividends Paid Per Share |
0.00 |
0.00 |
| Preferred Dividends |
- |
- |
| Basic EPS from Continuing Operations |
-0.01 |
-0.01 |
| Basic EPS from Discontinued Operations |
0.00 |
0.00 |
| Basic EPS from Extraordinary Income Gains/Losses |
0.00 |
0.00 |
| Basic EPS from Cumulative Effect of Accounting Change |
0.00 |
0.00 |
| Basic EPS from Tax Loss Carryforward |
0.00 |
0.00 |
| Basic EPS from Other Gains/Losses |
0.00 |
0.00 |
| Basic EPS from Total Net Income |
-0.01 |
-0.01 |
| Basic Normalized Net Income per Share |
-0.01 |
-0.01 |
| Basic EPS from Total Operations |
-0.01 |
-0.01 |
|
| Diluted EPS from Continuing Operations |
-0.01 |
-0.01 |
| Diluted EPS from Discontinued Operations |
0.00 |
0.00 |
| Diluted EPS from Extraordinary Gains/Losses |
0.00 |
0.00 |
| Diluted EPS from Cumulative Effect of Accounting Change |
0.00 |
0.00 |
| Diluted EPS from Tax Loss Carryforward |
0.00 |
0.00 |
| Diluted EPS from Other Gains/Losses |
0.00 |
0.00 |
| Diluted EPS from Total Net Income |
-0.01 |
-0.01 |
| Diluted Normalized Net Income per Share |
-0.01 |
-0.01 |
| Excise Tax |
- |
- |
| Diluted EPS from Total Operations |
-0.01 |
-0.01 |
