| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 7.10M | 7.53M | 8.94M | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 4.02M | 17.42M | 15.16M | |
| Receivables | | | 14.63M | 13.95M | 6.26M | 7.45M | 5.86M | |
| Inventories | | | 230.00K | 220.00K | 132.00K | 137.00K | 517.00K | |
| Other Current Assets | | | 583.00K | 743.00K | 862.00K | 1.25M | 548.00K | |
| Total Current Assets | | | 22.54M | 22.45M | 20.21M | 26.26M | 22.08M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.27M | 3.12M | 3.17M | 2.85M | 967.00K | |
| Investments And Advances | | | 1.43M | 1.45M | 1.57M | 1.47M | 102.00K | |
| Intangibles | | | 2.00K | 5.00K | 9.00K | 32.00K | 3.00K | |
| Other Non-Current Assets | | | 1.00K | N/A | -1.00K | 0.00 | 6.90M | |
| Total Non-Current Assets | | | 4.70M | 4.57M | 4.74M | 4.35M | 7.97M | |
| |
| TOTAL ASSETS | | | 27.24M | 27.02M | 24.96M | 30.61M | 30.05M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 8.58M | 7.48M | |
| Current Portion Of LT Debt. | | | 3.29M | 3.26M | 1.82M | 6.55M | 8.66M | |
| Accrued Expenses | | | 2.42M | 1.85M | 1.92M | 2.08M | 3.31M | |
| Accounts Payable | | | 1.95M | 3.53M | 3.97M | 6.41M | 3.83M | |
| Other Current Liabilities | | | 12.18M | 12.21M | 12.09M | 1.45M | 468.00K | |
| Total Current Liabilities | | | 19.84M | 20.85M | 19.81M | 25.08M | 23.75M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.18M | 8.57M | 11.27M | 10.80M | 18.29M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 837.00K | 685.00K | 791.00K | 7.70M | 1.83M | |
| Total Non-Current Liabilities | | | 8.02M | 9.26M | 12.06M | 18.51M | 20.11M | |
| |
| TOTAL LIABILITIES | | | 27.86M | 30.11M | 31.87M | 43.58M | 43.87M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -42.63M | -34.56M | -26.61M | -99.99M | -95.11M | |
| Additional Paid In Capital | | | 40.20M | 29.86M | 18.27M | 86.12M | 80.56M | |
| Common Shares | | | 1.83M | 1.57M | 1.41M | 873.00K | 727.00K | |
| Other Shareholders' Equity | | | -16.00K | 40.00K | 9.00K | 25.00K | 1.00K | |
| Shares Outstanding | | | 18.24M | 15.63M | 14.09M | 8.70M | 7.23M | |
| Tangible Book Value per Share | | | -0.03 | -0.20 | -0.49 | -1.49 | -1.91 | |
| Total Shareholders' Equity | | | -617.00K | -3.09M | -6.91M | -12.97M | -13.81M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.24M | 27.02M | 24.96M | 30.61M | 30.05M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -11.64 | -2.77 | -1.63 | -1.49 | -1.86 | |
| Current Ratio | | | 1.14 | 1.08 | 1.02 | 1.05 | 0.93 | |
| Return On Assets (ROA) | | | -35.65% | -34.50% | -84.80% | -22.54% | -75.71% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |