| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 677.20K | 746.40K | 3.09M | 6.43M | 1.48M | |
| Receivables | | | 5.17M | 4.40M | 5.53M | 5.27M | 1.52M | |
| Inventories | | | 1.75M | 1.90M | 1.67M | 317.40K | 258.50K | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | 78.60K | |
| Total Current Assets | | | 7.60M | 7.05M | 10.29M | 12.02M | 3.33M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.60M | 2.46M | 2.52M | 1.06M | 610.40K | |
| Investments And Advances | | | 372.50K | 242.70K | 283.50K | 281.20K | 72.90K | |
| Goodwill | | | N/A | 193.80K | 193.80K | 108.40K | 108.40K | |
| Intangibles | | | 1.10M | 1.08M | 1.07M | 830.10K | 300.20K | |
| Other Non-Current Assets | | | 0.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 4.07M | 3.98M | 4.07M | 2.28M | 1.09M | |
| |
| TOTAL ASSETS | | | 11.66M | 11.03M | 14.36M | 14.30M | 4.43M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 12.80K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 579.60K | 2.42M | 2.76M | 1.60M | 962.40K | |
| Accrued Expenses | | | 1.60K | N/A | N/A | N/A | 689.10K | |
| Accounts Payable | | | 2.30M | 1.92M | 1.23M | 1.06M | 569.70K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | 294.00K | |
| Total Current Liabilities | | | 2.89M | 1.92M | 1.23M | 1.06M | 2.52M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 769.90K | 2.42M | 2.76M | 1.60M | 1.06M | |
| Other Non-Current Liabilities | | | 3.98M | 1.84M | 1.88M | 1.52M | 30.60K | |
| Total Non-Current Liabilities | | | 4.47M | 4.01M | 4.51M | 3.02M | 1.02M | |
| |
| TOTAL LIABILITIES | | | 7.36M | 5.93M | 5.74M | 4.07M | 3.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.68M | -4.89M | -1.38M | 181.90K | 750.60K | |
| Additional Paid In Capital | | | 9.88M | 9.88M | 9.88M | 9.88M | 131.30K | |
| Minority Interest | | | -285.60K | -245.50K | -139.90K | -101.30K | -71.70K | |
| Common Shares | | | 52.20K | 52.20K | 52.00K | 52.00K | 13.70K | |
| Other Shareholders' Equity | | | 54.40K | 62.00K | 76.90K | 115.90K | 0.00 | |
| Shares Outstanding | | | 5.20M | 5.22M | 5.20M | 5.20M | 5.20M | |
| Tangible Book Value per Share | | | 0.62 | 0.73 | 1.42 | 1.79 | 0.09 | |
| Total Shareholders' Equity | | | 4.30M | 5.10M | 8.62M | 10.23M | 895.60K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.66M | 11.03M | 14.36M | 14.30M | 4.43M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.18 | 0.47 | 0.32 | 0.16 | 1.18 | |
| Current Ratio | | | 2.62 | 3.67 | 8.35 | 11.36 | 1.33 | |
| Return On Assets (ROA) | | | -23.85% | -31.76% | -10.88% | -3.79% | 12.66% | |
| Return On Equity (ROE) | | | -64.67% | -68.66% | -18.13% | -5.29% | 62.57% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 33.95% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 33.95% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 43.18% | |