| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 595.00K | 487.10K | 888.90K | 4.49M | 567.40K | |
| Cash Equivalents | | | 50.80K | 92.40K | 121.70K | 83.50K | 203.60K | |
| Marketable Securities | | | N/A | N/A | N/A | 83.50K | 168.20K | |
| Receivables | | | 1.51M | 1.34M | 2.41M | 2.43M | 1.40M | |
| Inventories | | | 333.90K | 242.10K | 336.60K | 236.10K | 441.50K | |
| Other Current Assets | | | 253.50K | 85.10K | 110.20K | 154.90K | 68.70K | |
| Total Current Assets | | | 2.74M | 2.25M | 3.87M | 7.39M | 2.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.02M | 1.22M | 1.71M | 1.06M | 1.10M | |
| Investments And Advances | | | 193.80K | 191.00K | 246.80K | 86.80K | 59.70K | |
| Goodwill | | | 1.99M | 1.99M | 1.99M | 2.03M | 2.03M | |
| Intangibles | | | 3.55M | 3.73M | 3.02M | 2.59M | 2.19M | |
| Total Non-Current Assets | | | 6.76M | 7.14M | 6.97M | 5.77M | 5.39M | |
| |
| TOTAL ASSETS | | | 9.50M | 9.38M | 10.84M | 13.16M | 8.07M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.21M | 0.00 | 1.13M | 395.60K | 399.70K | |
| Current Portion Of LT Debt. | | | 1.15M | 1.45M | 1.23M | 1.11M | 1.61M | |
| Accrued Expenses | | | 1.04M | 1.22M | 1.88M | 2.45M | 2.48M | |
| Accounts Payable | | | 1.30M | 1.50M | 1.70M | 2.79M | 3.24M | |
| Other Current Liabilities | | | 685.20K | 558.20K | 655.50K | 688.70K | 1.43M | |
| Total Current Liabilities | | | 7.38M | 4.73M | 6.58M | 6.04M | 7.54M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 928.70K | 2.84M | 1.29M | 2.11M | 1.98M | |
| Other Non-Current Liabilities | | | 479.40K | 392.80K | 286.90K | 711.80K | 409.10K | |
| Total Non-Current Liabilities | | | 1.41M | 3.24M | 1.57M | 2.82M | 2.39M | |
| |
| TOTAL LIABILITIES | | | 8.79M | 7.97M | 8.16M | 8.86M | 9.93M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -26.45M | -25.74M | -24.47M | -22.85M | -21.31M | |
| Additional Paid In Capital | | | 24.70M | 24.70M | 24.70M | 24.70M | 18.60M | |
| Common Shares | | | 2.46M | 2.46M | 2.46M | 2.46M | 856.10K | |
| Other Shareholders' Equity | | | N/A | 0.00 | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 12.59M | 12.59M | 12.59M | 12.59M | 6.08M | |
| Tangible Book Value per Share | | | -0.38 | -0.34 | -0.19 | -0.03 | -1.00 | |
| Total Shareholders' Equity | | | 706.70K | 1.41M | 2.68M | 4.30M | -1.85M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.50M | 9.38M | 10.84M | 13.16M | 8.07M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.85 | 2.01 | 0.90 | 0.58 | -1.28 | |
| Current Ratio | | | 0.37 | 0.47 | 0.59 | 1.22 | 0.36 | |
| Return On Assets (ROA) | | | -7.96% | -13.54% | -14.94% | -11.73% | -40.91% | |
| Return On Equity (ROE) | | | -106.93% | -89.94% | -60.37% | -35.90% | N/A | |