|
December
31, |
December
31, |
||||||
|
2004 |
2003 |
||||||
|
ASSETS |
|||||||
|
Current
assets: |
|||||||
|
Cash
and cash equivalents |
$ |
3,623 |
$ |
4,254 |
|||
|
Accounts
receivable trade, net |
7,235 |
5,610 |
|||||
|
Notes
and other accounts receivables |
80 |
143 |
|||||
|
Inventories,
net |
8,430 |
6,618 |
|||||
|
Prepaids
and other current assets |
510
|
246
|
|||||
|
Total
current assets |
19,878 |
16,871
|
|||||
|
Fixed
assets, net |
2,599 |
2,634
|
|||||
|
Goodwill,
net |
4,267
|
4,190
|
|||||
|
Intangibles,
net |
150 |
306 |
|||||
|
Other
assets |
141 |
118
|
|||||
|
Total
assets |
$ |
27,035 |
$ |
24,119 |
|||
|
LIABILITIES |
|||||||
|
Current
liabilities: |
|||||||
|
Accounts
payable |
$ |
2,935 |
$ |
2,205 |
|||
|
Accrued
expenses |
2,338 |
2,413 |
|||||
|
Bank
overdraft |
— |
— |
|||||
|
Short-term
bank borrowings |
39
|
30
|
|||||
|
Total
current liabilities |
5,312 |
4,648
|
|||||
|
Other
long-term liabilities |
7 |
— |
|||||
|
Long-term
bank borrowings |
472
|
521
|
|||||
|
Total
liabilities |
5,791 |
5,169
|
|||||
|
SHAREHOLDERS'
EQUITY |
|||||||
|
Common
stock |
1
|
1
|
|||||
|
Additional
paid-in capital |
26,910
|
24,531 |
|||||
|
Notes
receivable from shareholder |
— |
(224 |
) | ||||
|
Cumulative
translation adjustments |
696 |
428 |
|||||
|
Retained
earnings (accumulated deficit) |
(6,363 |
) |
(5,786 |
) | |||
|
Total
shareholders' equity |
21,244 |
18,950
|
|||||
|
Total
liabilities and shareholders’ equity |
$ |
27,035 |
$ |
24,119 |
|||
|
Three
months ended December 31, |
Twelve
months ended December 31, |
||||||||||||
|
2004 |
2003 |
2004 |
2003 |
||||||||||
|
Net
sales |
$ |
7,834 |
$ |
7,418 |
$ |
29,725 |
$ |
27,238 |
|||||
|
Cost
of sales |
4,734 |
4,358
|
18,213 |
16,897
|
|||||||||
|
Gross
profit |
3,100 |
3,060
|
11,512 |
10,341
|
|||||||||
|
Operating
expenses: |
|||||||||||||
|
Research
and development |
586
|
522
|
1,189
|
1,279
|
|||||||||
|
Sales
and marketing |
2,237
|
1,955
|
8,491
|
7,188 |
|||||||||
|
General
and administrative |
579 |
551
|
2,447 |
2,435
|
|||||||||
|
Total
operating expenses |
3,402 |
3,028
|
12,127
|
10,902
|
|||||||||
|
Income
(loss) from operations |
(302 |
) |
32
|
(615 |
) |
(561 |
) | ||||||
|
Other
income (expense): |
|||||||||||||
|
Equity
in joint venture's income |
5 |
6 |
6
|
6 |
|||||||||
|
Interest
and other income (expense), net |
26 |
(16 |
) |
(37 |
) |
(39 |
) | ||||||
|
Loss
before income tax |
(271 |
) |
22
|
(646 |
) |
(594 |
) | ||||||
|
Benefit
from (provision for) income taxes |
58 |
88 |
69 |
(14 |
) | ||||||||
|
Net
income (loss) |
$ |
(213 |
) |
$ |
110 |
$ |
(577 |
) |
$ |
(608 |
) | ||
|
Net
income (loss) per share - basic |
$ |
(0.03 |
) |
$ |
0.02 |
$ |
(0.08 |
) |
$ |
(0.10 |
) | ||
|
Shares
used in computing net income per share - basic |
7,349
|
6,577
|
7,414
|
5,993
|
|||||||||
|
Net
income (loss) per share - diluted |
$ |
(0.03 |
) |
$ |
0.02 |
$ |
(0.08 |
) |
$ |
(0.10 |
) | ||
|
Shares
used in computing net income per share - diluted |
7,349
|
7,145
|
7,414
|
5,993
|
|||||||||