| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 5.32M | 9.39M | 8.60M | 20.64M | |
| Cash Equivalents | | | 5.09M | 501.00K | N/A | N/A | N/A | |
| Receivables | | | 478.00K | 518.00K | 954.00K | 1.77M | 3.55M | |
| Inventories | | | 185.00K | 382.00K | 495.00K | 930.00K | 1.68M | |
| Other Current Assets | | | 373.00K | 254.00K | 287.00K | 300.00K | 440.00K | |
| Total Current Assets | | | 6.13M | 6.97M | 11.13M | 11.59M | 26.32M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.64M | 1.97M | 395.00K | 1.76M | 4.27M | |
| Investments And Advances | | | 155.00K | 165.00K | 164.00K | 220.00K | 170.00K | |
| Intangibles | | | 3.00K | 5.00K | 16.00K | 30.00K | 6.87M | |
| Other Non-Current Assets | | | 51.00K | 56.00K | 1.05M | 60.00K | 600.00K | |
| Total Non-Current Assets | | | 1.85M | 2.19M | 1.63M | 2.06M | 11.90M | |
| |
| TOTAL ASSETS | | | 7.97M | 9.17M | 12.75M | 13.65M | 38.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 170.00K | |
| Current Portion Of LT Debt. | | | 983.00K | 1.12M | 1.23M | 1.27M | 2.56M | |
| Accrued Expenses | | | 0.00 | 579.00K | 745.00K | 850.00K | 1.91M | |
| Accounts Payable | | | 911.00K | 834.00K | 807.00K | 750.00K | 1.94M | |
| Other Current Liabilities | | | 1.75M | 1.04M | 330.00K | 1.61M | 2.59M | |
| Total Current Liabilities | | | 3.65M | 3.58M | 3.11M | 4.48M | 9.16M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.52M | 2.94M | 2.73M | 3.26M | 1.97M | |
| Deferred Taxes/Income | | | 1.00K | 1.00K | 2.00K | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 108.00K | 104.00K | 1.13M | 110.00K | 190.00K | |
| Total Non-Current Liabilities | | | 2.66M | 3.09M | 3.94M | 3.49M | 1.77M | |
| |
| TOTAL LIABILITIES | | | 6.30M | 6.67M | 7.04M | 7.97M | 10.93M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -43.59M | -42.75M | -39.52M | -31.76M | -10.14M | |
| Additional Paid In Capital | | | 37.52M | 37.51M | 37.51M | 34.16M | 34.16M | |
| Minority Interest | | | 25.00K | 44.00K | 76.00K | 120.00K | -390.00K | |
| Common Shares | | | 7.72M | 7.68M | 7.68M | 3.21M | 3.21M | |
| Other Shareholders' Equity | | | 25.00K | 66.00K | 47.00K | 70.00K | 70.00K | |
| Shares Outstanding | | | 53.49M | 53.23M | 53.23M | 22.46M | 22.46M | |
| Tangible Book Value per Share | | | 0.03 | 0.05 | 0.11 | 0.25 | 0.91 | |
| Total Shareholders' Equity | | | 1.67M | 2.50M | 5.71M | 5.68M | 27.29M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.97M | 9.17M | 12.75M | 13.65M | 38.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.51 | 1.17 | 0.48 | 0.57 | 0.08 | |
| Current Ratio | | | 1.68 | 1.95 | 3.58 | 2.59 | 2.87 | |
| Return On Assets (ROA) | | | -69.02% | -80.08% | -63.03% | -156.63% | -25.75% | |
| Return On Equity (ROE) | | | -329.52% | -293.13% | -140.82% | -376.41% | -36.06% | |