| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 1.32M | 630.00K | 570.00K | |
| Receivables | | | 6.70M | 1.48M | 1.06M | 870.00K | 740.00K | |
| Inventories | | | 1.46M | 3.79M | 590.00K | 150.00K | 290.00K | |
| Total Current Assets | | | 9.75M | 7.46M | 2.98M | 1.64M | 1.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 40.00K | 40.00K | 30.00K | 10.00K | 0.00 | |
| Investments And Advances | | | 110.00K | 170.00K | 0.00 | 180.00K | 90.00K | |
| Goodwill | | | 80.00K | 90.00K | 110.00K | 120.00K | 140.00K | |
| Intangibles | | | 300.00K | 230.00K | 380.00K | 500.00K | 510.00K | |
| Other Non-Current Assets | | | N/A | N/A | 357.40K | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 1.25M | 540.00K | 880.00K | 810.00K | 740.00K | |
| |
| TOTAL ASSETS | | | 11.00M | 8.00M | 3.86M | 2.45M | 2.34M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 10.00K | 10.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 2.56M | 2.33M | 270.00K | 170.00K | 50.00K | |
| Other Current Liabilities | | | 3.96M | 1.43M | 40.00K | 260.00K | 40.00K | |
| Total Current Liabilities | | | 6.53M | 3.76M | 310.00K | 430.00K | 90.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 190.00K | 180.00K | 170.00K | 170.00K | 160.00K | |
| Other Non-Current Liabilities | | | 70.00K | 0.00 | 50.00K | N/A | N/A | |
| Total Non-Current Liabilities | | | 250.00K | 180.00K | 220.00K | 170.00K | 160.00K | |
| |
| TOTAL LIABILITIES | | | 6.78M | 3.94M | 530.00K | 600.00K | 250.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.36M | -4.91M | -5.63M | -5.22M | -4.98M | |
| Additional Paid In Capital | | | 9.40M | 6.63M | 6.62M | 4.92M | 4.92M | |
| Common Shares | | | 2.50M | 2.34M | 2.34M | 2.15M | 2.15M | |
| Shares Outstanding | | | 2.47M | 2.31M | 2.31M | 2.15M | 2.15M | |
| Tangible Book Value per Share | | | 1.68 | 1.62 | 1.23 | 0.57 | 0.67 | |
| Total Shareholders' Equity | | | 4.54M | 4.06M | 3.32M | 1.85M | 2.09M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.00M | 8.00M | 3.86M | 2.45M | 2.34M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 0.04 | 0.05 | 0.10 | 0.08 | |
| Current Ratio | | | 1.49 | 1.98 | 9.61 | 3.81 | 17.78 | |
| Return On Assets (ROA) | | | -22.27% | 9.00% | -10.88% | -9.80% | 1.28% | |
| Return On Equity (ROE) | | | -53.96% | 17.73% | -12.65% | -12.97% | 1.44% | |
| Return On Invested Capital (ROIC) | | | N/A | 20.92% | N/A | N/A | 0.62% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 20.92% | N/A | N/A | 0.62% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 22.63% | N/A | N/A | 0.87% | |