| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
- |
16 |
11 |
88 |
61 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
228 |
228 |
- |
1 |
22 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
3 |
2 |
3 |
6 |
| Receivables |
228 |
228 |
2 |
3 |
28 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
- |
3 |
- |
14 |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
(228) |
N/A |
4 |
- |
- |
| Total Current Assets |
- |
248 |
17 |
105 |
89 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
- |
- |
- |
- |
- |
| Machinery, Furniture and Equipment |
- |
18 |
18 |
18 |
11 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
7 |
7 |
| Fixed Assets, Total |
- |
18 |
18 |
25 |
18 |
| Gross Fixed Assets |
- |
18 |
18 |
25 |
18 |
| Accumulated Depreciation |
- |
(18) |
(16) |
(17) |
(1) |
| Net Fixed Assets |
- |
- |
2 |
8 |
17 |
| Intangibles |
- |
340 |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
887 |
639 |
- |
- |
- |
| Total Non-Current Assets |
887 |
639 |
2 |
8 |
17 |
| Total Assets |
887 |
887 |
18 |
113 |
106 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
- |
554 |
144 |
66 |
19 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
411 |
411 |
155 |
50 |
- |
| Accrued Expenses |
- |
- |
- |
- |
- |
| Accrued Liabilities |
- |
- |
- |
- |
- |
| Deferred Revenues |
- |
32 |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
(411) |
- |
- |
- |
- |
| Total Current Liabilities |
- |
997 |
299 |
116 |
19 |
| Long Term Debt |
259 |
259 |
- |
- |
- |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
1,279 |
282 |
- |
- |
- |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
1,538 |
541 |
- |
- |
- |
| Total Liabilities |
1,538 |
1,538 |
299 |
116 |
19 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
(651) |
(651) |
(281) |
(3) |
87 |
| Common Par |
- |
86 |
85 |
168 |
11 |
| Additional Paid in Capital |
- |
385 |
285 |
162 |
310 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
- |
(1,067) |
(609) |
(307) |
(164) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
N/A |
(42) |
(26) |
(69) |
| Total Capitalization |
(392) |
(392) |
(281) |
(3) |
87 |
| Total Equity |
(651) |
(651) |
(281) |
(3) |
87 |
| Total Liabilities & Shareholder's Equity |
887 |
887 |
18 |
113 |
106 |
| Cash Flow |
(458) |
(542) |
(296) |
(111) |
(163) |
| Working Capital |
- |
(749) |
(282) |
(10) |
71 |
| Free Cash Flow |
(212) |
N/A |
(182) |
(97) |
(73) |
| Invested Capital |
- |
20 |
(281) |
(3) |
87 |
| Shares Outstanding - Common Class Only |
- |
N/A |
85,088 |
168,297 |
42,024 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
85,736 |
- |
- |
- |
| Total Common Shares Outstanding |
- |
N/A |
85,088 |
168,297 |
42,024 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
- |
85,351 |
126,993 |
168,297 |
38,112 |
| Diluted Weighted Shares Outstanding |
- |
85,351 |
126,993 |
168,297 |
38,112 |