| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 7.68M | 8.51M | 7.88M | 11.90M | 14.51M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 11.83M | 11.67M | 7.38M | 8.74M | 10.76M | |
| Inventories | | | 3.72M | 3.95M | 2.40M | 4.23M | 8.95M | |
| Other Current Assets | | | 1.33M | 1.70M | 1.42M | 2.28M | 1.27M | |
| Total Current Assets | | | 24.55M | 25.83M | 19.08M | 27.15M | 35.49M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.83M | 5.89M | 3.90M | 4.98M | 5.48M | |
| Goodwill | | | 10.85M | 10.85M | 10.85M | 10.85M | 10.85M | |
| Intangibles | | | 4.22M | 5.80M | 8.23M | 11.20M | 14.23M | |
| Other Non-Current Assets | | | 74.00K | 74.00K | 170.00K | 220.00K | 350.00K | |
| Total Non-Current Assets | | | 20.97M | 22.61M | 23.15M | 27.25M | 30.90M | |
| |
| TOTAL ASSETS | | | 45.52M | 48.44M | 42.23M | 54.40M | 66.39M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 4.09M | 3.58M | 2.97M | 5.62M | 4.47M | |
| Accounts Payable | | | 7.06M | 9.50M | 6.47M | 6.51M | 5.47M | |
| Other Current Liabilities | | | 636.00K | 417.00K | 548.00K | 780.00K | 9.94M | |
| Total Current Liabilities | | | 11.79M | 13.50M | 9.99M | 12.90M | 19.89M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 165.00K | 163.00K | 151.00K | 140.00K | 110.00K | |
| Other Non-Current Liabilities | | | 3.78M | 3.81M | 674.00K | 1.54M | 2.22M | |
| Total Non-Current Liabilities | | | 3.95M | 3.97M | 825.00K | 1.68M | 2.33M | |
| |
| TOTAL LIABILITIES | | | 15.73M | 17.47M | 10.82M | 14.58M | 22.22M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -90.23M | -87.21M | -78.52M | -66.09M | -57.43M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 125.38M | 123.55M | 115.30M | 111.28M | 106.97M | |
| Treasury Stock | | | -5.36M | -5.36M | -5.36M | -5.36M | -5.36M | |
| Other Shareholders' Equity | | | 1.00K | -4.00K | 3.00K | N/A | 0.00 | |
| Shares Outstanding | | | 11.90M | 11.53M | 10.47M | 10.23M | 10.10M | |
| Tangible Book Value per Share | | | 1.24 | 1.24 | 1.18 | 1.74 | 1.89 | |
| Total Shareholders' Equity | | | 29.79M | 30.97M | 31.41M | 39.83M | 44.17M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 45.52M | 48.44M | 42.23M | 54.40M | 66.39M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 2.08 | 1.91 | 1.91 | 2.10 | 1.78 | |
| Return On Assets (ROA) | | | -14.81% | -17.93% | -29.43% | -15.92% | -15.20% | |
| Return On Equity (ROE) | | | -22.63% | -28.05% | -39.56% | -21.74% | -22.84% | |
| 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 | |