| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 533.00K | 936.00K | 2.49M | 2.43M | 1.38M | |
| Receivables | | | 1.46M | 1.50M | 2.07M | 2.39M | 4.10M | |
| Inventories | | | 1.57M | 2.12M | 1.42M | 1.23M | 1.27M | |
| Other Current Assets | | | 107.00K | 74.00K | 63.00K | 58.00K | 49.00K | |
| Total Current Assets | | | 3.66M | 4.63M | 6.05M | 6.10M | 6.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 546.00K | 459.00K | 652.00K | 419.00K | 414.00K | |
| Investments And Advances | | | 179.00K | 150.00K | 181.00K | 160.00K | 120.00K | |
| Goodwill | | | 370.00K | 370.00K | N/A | N/A | N/A | |
| Intangibles | | | 1.82M | 1.59M | 548.00K | 429.00K | 611.00K | |
| Other Non-Current Assets | | | 10.00K | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 2.55M | 2.20M | 1.38M | 1.01M | 1.15M | |
| |
| TOTAL ASSETS | | | 6.21M | 6.83M | 7.43M | 7.11M | 7.94M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.33M | 1.74M | N/A | N/A | 0.00 | |
| Accrued Expenses | | | 610.00K | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 876.00K | 720.00K | 892.00K | 627.00K | 1.14M | |
| Other Current Liabilities | | | 1.67M | 1.52M | 1.90M | 1.84M | 2.27M | |
| Total Current Liabilities | | | 2.54M | 2.24M | 2.79M | 2.47M | 3.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.57M | 1.74M | 1.34M | 1.03M | 225.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 206.00K | 77.00K | 77.00K | 50.00K | 284.00K | |
| Total Non-Current Liabilities | | | 2.77M | 1.82M | 1.42M | 1.08M | 509.00K | |
| |
| TOTAL LIABILITIES | | | 5.32M | 4.05M | 4.21M | 3.55M | 3.91M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.82M | -219.00K | 404.00K | 801.00K | 1.27M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 0.00 | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 1.15M | 1.15M | 1.14M | 1.14M | 1.14M | |
| Other Shareholders' Equity | | | 1.33M | 1.61M | 1.62M | 1.62M | 1.62M | |
| Shares Outstanding | | | 2.94M | 2.96M | 2.93M | 2.27M | 2.27M | |
| Tangible Book Value per Share | | | -0.32 | 0.40 | 0.91 | 1.38 | 1.51 | |
| Total Shareholders' Equity | | | 895.00K | 2.77M | 3.21M | 3.56M | 4.03M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.21M | 6.83M | 7.43M | 7.11M | 7.94M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.87 | 0.63 | 0.42 | 0.29 | 0.06 | |
| Current Ratio | | | 1.44 | 2.07 | 2.16 | 2.47 | 2.00 | |
| Return On Assets (ROA) | | | -30.27% | -9.12% | -5.35% | -6.55% | 16.02% | |
| Return On Equity (ROE) | | | -210.06% | -22.45% | -12.35% | -13.08% | 31.58% | |