| Revenue
|
145,052.00 |
138,021.00 |
67,929.00 |
124,846.00 |
62,149.00 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
145,052.00 |
138,021.00 |
67,929.00 |
124,846.00 |
62,149.00 |
| Cost of Revenue, Total
|
48,655.00 |
43,510.00 |
14,770.00 |
35,981.00 |
13,743.00 |
| Gross Profit
|
96,397.00 |
94,511.00 |
53,159.00 |
88,865.00 |
48,406.00 |
| Selling/General/Admin. Expenses, Total
|
55,126.00 |
50,762.00 |
25,420.00 |
46,469.00 |
22,080.00 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
25,115.00 |
24,540.00 |
12,246.00 |
25,565.00 |
12,677.00 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
- |
- |
- |
- |
| Other Operating Expenses, Total
|
7,422.00 |
6,757.00 |
9,341.00 |
6,939.00 |
7,461.00 |
| Total Operating Expense
|
136,318.00 |
125,569.00 |
61,777.00 |
114,954.00 |
55,961.00 |
| Operating Income
|
8,734.00 |
12,452.00 |
6,152.00 |
9,892.00 |
6,188.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
8,124.00 |
11,669.00 |
5,736.00 |
9,039.00 |
5,668.00 |
| Income After Tax
|
6,168.00 |
8,872.00 |
4,297.00 |
6,939.00 |
4,071.00 |
| Minority Interest
|
-57.00 |
-58.00 |
-25.00 |
-55.00 |
-20.00 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
6,111.00 |
8,814.00 |
4,272.00 |
6,884.00 |
4,051.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
6,111.00 |
8,814.00 |
4,272.00 |
6,884.00 |
4,051.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
6,111.00 |
8,814.00 |
4,272.00 |
6,884.00 |
4,051.00 |
| Income Available to Common Incl. Extra Items
|
6,111.00 |
8,814.00 |
4,272.00 |
6,884.00 |
4,051.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
0.00 |
| Diluted Weighted Average Shares
|
80,932.37 |
80,932.37 |
80,932.37 |
80,932.37 |
80,932.37 |
| Diluted EPS Excluding Extraordinary Items
|
0.08 |
0.11 |
0.05 |
0.09 |
0.05 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.07 |
0.00 |
0.00 |
0.07 |
0.00 |
| Gross Dividends - Common Stock
|
- |
- |
- |
- |
- |
| Net Income after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Basic EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Diluted EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Depreciation, Supplemental
|
- |
- |
- |
- |
- |
| Total Special Items
|
- |
- |
- |
- |
- |
| Normalized Income Before Taxes
|
- |
- |
- |
- |
- |
| Effect of Special Items on Income Taxes
|
- |
- |
- |
- |
- |
| Income Taxes Ex. Impact of Special Items
|
- |
- |
- |
- |
- |
| Normalized Income After Taxes
|
- |
- |
- |
- |
- |
| Normalized Income Avail to Common
|
- |
- |
- |
- |
- |
| Basic Normalized EPS
|
- |
- |
- |
- |
- |
| Diluted Normalized EPS
|
0.08 |
0.11 |
0.05 |
0.09 |
0.05 |