| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 504.40K | 452.90K | 511.20K | 4.64M | 6.90M | |
| Cash Equivalents | | | 1.00M | 5.10M | 7.60M | 7.50M | 7.50M | |
| Receivables | | | 1.84M | 3.21M | 10.63M | 8.98M | 5.71M | |
| Inventories | | | 1.08M | 596.40K | 541.30K | 189.40K | 115.50K | |
| Other Current Assets | | | 1.05M | 1.11M | 846.60K | 89.80K | 30.30K | |
| Total Current Assets | | | 5.48M | 10.47M | 20.13M | 21.41M | 20.25M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 213.30K | 298.00K | 354.80K | 61.40K | 13.60K | |
| Investments And Advances | | | 296.80K | 299.60K | 312.30K | 209.00K | 9.00K | |
| Intangibles | | | 210.90K | 345.90K | 315.50K | 138.50K | 8.50K | |
| Other Non-Current Assets | | | 50.20K | 250.20K | 250.20K | 250.20K | 250.20K | |
| Total Non-Current Assets | | | 4.47M | 2.94M | 1.51M | 809.40K | 281.20K | |
| |
| TOTAL ASSETS | | | 9.95M | 13.41M | 21.64M | 22.22M | 20.53M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.30K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.03M | 1.05M | 389.70K | 190.40K | 1.50M | |
| Accrued Expenses | | | 725.70K | 879.60K | 2.01M | 2.33M | 1.72M | |
| Accounts Payable | | | 739.30K | 871.00K | 2.40M | 2.26M | 1.79M | |
| Other Current Liabilities | | | 5.00K | 6.00K | 579.70K | 8.00K | 6.30K | |
| Total Current Liabilities | | | 2.50M | 2.80M | 5.38M | 4.79M | 5.01M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.13M | 2.14M | 2.87M | 3.09M | 492.40K | |
| Other Non-Current Liabilities | | | 3.09M | 1.37M | 1.56M | 245.70K | 1.30M | |
| Total Non-Current Liabilities | | | 4.21M | 3.51M | 4.43M | 3.34M | 1.79M | |
| |
| TOTAL LIABILITIES | | | 6.71M | 6.31M | 9.80M | 8.13M | 6.81M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.69M | -7.83M | -2.95M | -695.80K | -1.06M | |
| Additional Paid In Capital | | | 14.42M | 14.43M | 14.43M | 14.43M | 14.44M | |
| Common Shares | | | 359.60K | 357.30K | 355.40K | 350.40K | 346.90K | |
| Other Shareholders' Equity | | | 147.90K | 152.90K | N/A | 0.00 | 0.00 | |
| Shares Outstanding | | | 3.81M | 3.67M | 3.65M | 3.50M | 3.47M | |
| Tangible Book Value per Share | | | 0.79 | 1.84 | 3.15 | 3.98 | 3.96 | |
| Total Shareholders' Equity | | | 3.24M | 7.10M | 11.84M | 14.09M | 13.73M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.95M | 13.41M | 21.64M | 22.22M | 20.53M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.35 | 0.30 | 0.24 | 0.22 | 0.04 | |
| Current Ratio | | | 2.19 | 3.74 | 3.74 | 4.47 | 4.04 | |
| Return On Assets (ROA) | | | -38.75% | -36.45% | -10.40% | 1.62% | 0.33% | |
| Return On Equity (ROE) | | | -119.05% | -68.85% | -19.01% | 2.55% | 0.49% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.76% | 0.48% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 1.33% | 0.93% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 1.35% | 0.93% | |