| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.07M | 1.22M | 746.00K | 2.38M | 4.56M | |
| Cash Equivalents | | | 487.00K | 438.00K | 525.00K | 953.00K | 1.22M | |
| Receivables | | | 2.06M | 3.39M | 1.60M | 3.32M | 6.20M | |
| Inventories | | | 3.75M | 3.40M | 2.24M | 2.48M | 1.29M | |
| Other Current Assets | | | 1.27M | 898.00K | 1.03M | 1.24M | 1.01M | |
| Total Current Assets | | | 8.64M | 9.35M | 6.14M | 10.37M | 14.28M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 520.00K | 478.00K | 235.00K | 320.00K | 238.00K | |
| Investments And Advances | | | 280.00K | 299.00K | 332.00K | 302.00K | 302.00K | |
| Intangibles | | | 2.26M | 2.23M | 1.65M | 877.00K | 390.00K | |
| Total Non-Current Assets | | | 3.06M | 3.01M | 2.22M | 1.50M | 930.00K | |
| |
| TOTAL ASSETS | | | 11.70M | 12.36M | 8.37M | 11.87M | 15.21M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 441.00K | 1.24M | 0.00 | 1.55M | 3.49M | |
| Accrued Expenses | | | 733.00K | 656.00K | 228.00K | 504.00K | 200.00K | |
| Accounts Payable | | | 4.04M | 4.49M | 1.42M | 2.05M | 2.97M | |
| Other Current Liabilities | | | 17.00K | 17.00K | 9.00K | 0.00 | 218.00K | |
| Total Current Liabilities | | | 5.23M | 6.40M | 1.66M | 4.10M | 6.89M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.20M | 2.52M | 2.93M | 3.15M | 2.74M | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | 150.00K | 100.00K | 56.00K | |
| Total Non-Current Liabilities | | | 3.20M | 2.52M | 3.08M | 3.25M | 2.79M | |
| |
| TOTAL LIABILITIES | | | 8.43M | 8.91M | 4.74M | 7.35M | 9.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.68M | -2.34M | -4.32M | -1.64M | 410.00K | |
| Additional Paid In Capital | | | 701.00K | 2.45M | 5.70M | 3.56M | 2.74M | |
| Common Shares | | | 3.18M | 2.77M | 1.99M | 2.60M | 2.38M | |
| Shares Outstanding | | | 310.70M | 269.38M | 191.75M | 125.65M | 114.28M | |
| Tangible Book Value per Share | | | 0.00 | 0.00 | 0.01 | 0.03 | 0.04 | |
| Total Shareholders' Equity | | | 3.27M | 3.45M | 3.63M | 4.52M | 5.53M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.70M | 12.36M | 8.37M | 11.87M | 15.21M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.12 | 1.09 | 0.81 | 1.04 | 1.13 | |
| Current Ratio | | | 1.65 | 1.46 | 3.71 | 2.53 | 2.07 | |
| Return On Assets (ROA) | | | -27.03% | -19.38% | -32.03% | -17.24% | -2.03% | |
| Return On Equity (ROE) | | | -96.76% | -69.50% | -73.88% | -45.30% | -5.59% | |
| 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 | |