| Revenue
|
8,843.00 |
8,734.00 |
8,722.00 |
8,333.00 |
8,311.00 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
8,843.00 |
8,734.00 |
8,722.00 |
8,333.00 |
8,311.00 |
| Cost of Revenue, Total
|
5,011.00 |
5,085.00 |
5,419.00 |
4,611.00 |
4,589.00 |
| Gross Profit
|
3,832.00 |
3,649.00 |
3,303.00 |
3,722.00 |
3,722.00 |
| Selling/General/Admin. Expenses, Total
|
2,381.00 |
2,436.00 |
2,461.00 |
2,320.00 |
2,408.00 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
1,896.00 |
1,666.00 |
1,174.00 |
1,194.00 |
1,235.00 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
84.00 |
- |
- |
- |
| Other Operating Expenses, Total
|
184.00 |
-282.00 |
106.00 |
0.00 |
0.00 |
| Total Operating Expense
|
9,472.00 |
8,989.00 |
9,160.00 |
8,125.00 |
8,232.00 |
| Operating Income
|
-629.00 |
-255.00 |
-438.00 |
208.00 |
79.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
-1,348.00 |
-826.00 |
-1,197.00 |
-289.00 |
-748.00 |
| Income After Tax
|
-1,374.00 |
-863.00 |
-1,303.00 |
-301.00 |
-847.00 |
| Minority Interest
|
- |
- |
- |
- |
- |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
-1,374.00 |
-863.00 |
-1,303.00 |
-301.00 |
-847.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
-1,374.00 |
-863.00 |
-1,303.00 |
-301.00 |
-847.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-1,374.00 |
-863.00 |
-1,303.00 |
-301.00 |
-847.00 |
| Income Available to Common Incl. Extra Items
|
-1,374.00 |
-863.00 |
-1,303.00 |
-301.00 |
-847.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted Weighted Average Shares
|
3,000.00 |
2,999.00 |
2,997.00 |
2,996.00 |
2,994.00 |
| Diluted EPS Excluding Extraordinary Items
|
-0.46 |
-0.29 |
-0.43 |
-0.10 |
-0.28 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
- |
0.00 |
0.00 |
0.00 |
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
|
-0.42 |
-0.31 |
-0.41 |
-0.10 |
-0.28 |