|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$279k
|
$2.9m
|
$482k
|
$1.8m
|
$734k
|
—
|
$339k
|
$6.3m
|
—
|
$2.9m
|
|
Prepaid Expense and Other Assets, Current
|
|
$3.3m
|
$3.7m
|
$3.4m
|
$4.1m
|
$4.7m
|
$4.7m
|
$4.6m
|
$4.6m
|
$7.0m
|
$7.7m
|
|
Assets, Current
|
|
$53.1m
|
$55.6m
|
$58.8m
|
$70.7m
|
$43.9m
|
—
|
$59.0m
|
$90.5m
|
—
|
$99.9m
|
|
Property, Plant and Equipment, Net
|
|
$4.1m
|
$3.4m
|
$3.5m
|
$2.7m
|
$2.1m
|
$2.1m
|
$2.1m
|
$4.0m
|
$7.4m
|
$7.3m
|
|
Goodwill
|
|
$12.3m
|
$11.7m
|
$17.5m
|
$16.4m
|
$16.4m
|
$16.4m
|
$22.1m
|
$22.1m
|
$22.1m
|
$22.1m
|
|
Intangible Assets, Net (Excluding Goodwill)
|
|
$171k
|
$105k
|
$743k
|
$416k
|
$95k
|
—
|
$864k
|
$683k
|
—
|
—
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
—
|
$5.8m
|
$2.4m
|
—
|
$3.7m
|
$2.8m
|
—
|
$4.8m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable, after Allowance for Credit Loss, Current
|
|
$45.2m
|
$46.1m
|
$52.3m
|
$59.8m
|
$36.0m
|
—
|
$50.8m
|
$70.7m
|
$78.0m
|
—
|
|
Assets
|
|
$69.8m
|
$73.3m
|
$81.5m
|
$96.2m
|
$68.3m
|
—
|
$88.0m
|
$120.5m
|
—
|
$134.4m
|
|
Total Assets
|
|
$69.8m
|
$73.3m
|
$81.5m
|
$96.2m
|
—
|
$68.3m
|
$88.0m
|
$120.5m
|
$132.1m
|
$134.4m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
—
|
$2.1m
|
$1.9m
|
$2.6m
|
$1.3m
|
$693k
|
$1.0m
|
$1.2m
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
—
|
$3.9m
|
$2.6m
|
—
|
$2.9m
|
$2.3m
|
$4.4m
|
$3.8m
|
|
Dividends Payable
|
|
—
|
$87k
|
—
|
$12k
|
—
|
—
|
$0
|
$0
|
—
|
—
|
|
Liabilities, Current
|
|
$23.7m
|
$22.2m
|
$23.2m
|
$21.4m
|
$28.7m
|
—
|
$40.4m
|
$58.2m
|
$53.6m
|
$53.9m
|
|
Deferred Tax Liabilities, Net
|
|
$382k
|
—
|
—
|
$777k
|
—
|
—
|
$1.7m
|
$1.7m
|
—
|
$5.7m
|
|
Liabilities
|
|
$38.6m
|
$51.2m
|
$54.3m
|
$63.8m
|
$46.1m
|
—
|
$56.0m
|
$94.7m
|
$98.6m
|
$88.4m
|
|
Total Liabilities Net Minority Interest
|
|
$38.6m
|
$51.2m
|
$54.3m
|
$63.8m
|
—
|
$46.1m
|
$56.0m
|
$94.7m
|
$98.6m
|
$88.4m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Value, Issued
|
|
$0
|
$0
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Common Stock, Value, Issued
|
|
$736k
|
$751k
|
$778k
|
$791k
|
$811k
|
$811k
|
$863k
|
$882k
|
$890k
|
$900k
|
|
Additional Paid in Capital
|
|
$115.6m
|
$104.5m
|
$107.3m
|
$108.5m
|
$109.6m
|
$109.6m
|
$113.9m
|
$116.6m
|
$118.8m
|
$122.2m
|
|
Retained Earnings (Accumulated Deficit)
|
|
($67.9m)
|
($65.9m)
|
($63.2m)
|
($59.1m)
|
($68.0m)
|
($68.0m)
|
($36.1m)
|
($19.3m)
|
($5.9m)
|
$10.4m
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
($2.6m)
|
($2.4m)
|
($2.8m)
|
($2.7m)
|
($2.5m)
|
($2.5m)
|
($2.9m)
|
($2.8m)
|
($2.9m)
|
($2.8m)
|
|
Common Stock Equity
|
|
$31.3m
|
$22.0m
|
$27.2m
|
$32.4m
|
—
|
$22.2m
|
$32.0m
|
$25.8m
|
$33.5m
|
$46.0m
|
|
Stockholders' Equity Attributable to Parent
|
|
$31.3m
|
$22.0m
|
$27.2m
|
$32.4m
|
$22.2m
|
—
|
$32.0m
|
$25.8m
|
$33.5m
|
$46.0m
|
|
Liabilities and Equity
|
|
$69.8m
|
$73.3m
|
$81.5m
|
$96.2m
|
$68.3m
|
—
|
$88.0m
|
$120.5m
|
$132.1m
|
$134.4m
|