| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 3.73M | 1.80M | |
| Receivables | | | 1.20M | 1.04M | 1.04M | 46.00K | 201.00K | |
| Inventories | | | 640.00K | 610.00K | 610.00K | 803.00K | 807.00K | |
| Other Current Assets | | | 170.00K | 170.00K | 170.00K | 890.00K | 243.00K | |
| Total Current Assets | | | 3.54M | 3.73M | 3.73M | 5.47M | 3.05M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.29M | 4.16M | 4.16M | 12.43M | 13.15M | |
| Investments And Advances | | | 4.20M | 4.33M | 4.33M | 46.00K | 53.00K | |
| Goodwill | | | N/A | N/A | N/A | 380.00K | 835.00K | |
| Intangibles | | | 1.12M | 1.12M | 1.12M | 682.00K | 683.00K | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 1.45M | 1.27M | |
| Total Non-Current Assets | | | 9.46M | 9.27M | 9.27M | 14.99M | 15.99M | |
| |
| TOTAL ASSETS | | | 13.00M | 13.00M | 13.00M | 20.46M | 19.04M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.21M | 2.67M | 2.67M | 441.00K | 653.00K | |
| Accrued Expenses | | | 540.00K | 570.00K | 570.00K | N/A | 0.00 | |
| Accounts Payable | | | 420.00K | 370.00K | 370.00K | 281.00K | 912.00K | |
| Other Current Liabilities | | | 920.00K | 1.02M | 1.02M | 4.25M | 3.65M | |
| Total Current Liabilities | | | 3.10M | 4.63M | 4.63M | 4.97M | 5.22M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.47M | 5.99M | 5.99M | 6.34M | 4.01M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | N/A | 684.00K | 758.00K | |
| Total Non-Current Liabilities | | | 5.47M | 6.37M | 6.37M | 7.03M | 4.77M | |
| |
| TOTAL LIABILITIES | | | 8.57M | 11.00M | 11.00M | 11.99M | 9.99M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.76M | -3.65M | -3.65M | 3.37M | 3.96M | |
| Additional Paid In Capital | | | 3.77M | 3.77M | 3.77M | 3.31M | 3.31M | |
| Common Shares | | | 2.28M | 2.28M | 2.28M | 1.79M | 1.79M | |
| Other Shareholders' Equity | | | 350.00K | 360.00K | 360.00K | N/A | N/A | |
| Shares Outstanding | | | 1.80M | 1.80M | 1.80M | 1.41M | 1.41M | |
| Tangible Book Value per Share | | | 1.96 | 0.91 | 0.91 | 5.25 | 5.33 | |
| Total Shareholders' Equity | | | 4.64M | 2.76M | 2.76M | 8.47M | 9.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.00M | 13.00M | 13.00M | 20.46M | 19.04M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.18 | 2.17 | 2.17 | 0.75 | 0.44 | |
| Current Ratio | | | 1.14 | 0.81 | 0.81 | 1.10 | 0.58 | |
| Return On Assets (ROA) | | | 14.54% | 1.00% | 1.00% | -2.83% | -0.27% | |
| Return On Equity (ROE) | | | 40.73% | 4.71% | 4.71% | -6.85% | -0.57% | |
| Return On Invested Capital (ROIC) | | | 0.37% | N/A | N/A | N/A | 0.15% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 0.37% | N/A | N/A | N/A | 0.17% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 0.42% | N/A | N/A | N/A | 0.20% | |