| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.95M | 3.16M | 6.91M | 10.36M | 740.00K | |
| Receivables | | | 2.57M | 2.59M | 3.22M | 2.66M | 3.43M | |
| Inventories | | | 3.25M | 3.43M | 4.13M | 3.09M | 1.82M | |
| Other Current Assets | | | 92.40K | 71.90K | 50.50K | 50.30K | 0.00 | |
| Total Current Assets | | | 9.86M | 9.24M | 14.32M | 16.15M | 6.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.29M | 3.31M | 2.76M | 2.02M | 830.00K | |
| Investments And Advances | | | 378.80K | 309.00K | 751.00K | 483.30K | 160.00K | |
| Goodwill | | | 206.50K | 293.40K | 492.30K | 29.60K | 0.00 | |
| Intangibles | | | 66.50K | 179.90K | 101.80K | 72.20K | 530.00K | |
| Total Non-Current Assets | | | 2.95M | 4.09M | 4.11M | 2.60M | 1.51M | |
| |
| TOTAL ASSETS | | | 12.81M | 13.34M | 18.42M | 18.76M | 7.51M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 6.10K | 151.00K | 21.80K | 14.30K | 0.00 | |
| Current Portion Of LT Debt. | | | 604.10K | 780.50K | N/A | N/A | N/A | |
| Accrued Expenses | | | 762.90K | 634.20K | 641.80K | 868.50K | 370.00K | |
| Accounts Payable | | | 2.36M | 2.99M | 3.63M | 2.13M | 3.14M | |
| Other Current Liabilities | | | 108.70K | 128.50K | 228.30K | 42.40K | 1.12M | |
| Total Current Liabilities | | | 3.84M | 4.69M | 4.52M | 3.06M | 4.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.42M | 2.64M | 3.26M | 2.89M | 1.87M | |
| Deferred Taxes/Income | | | 800.00 | 9.10K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 714.70K | 972.60K | 300.60K | 210.80K | 340.00K | |
| Total Non-Current Liabilities | | | 2.13M | 3.62M | 3.56M | 3.22M | 2.22M | |
| |
| TOTAL LIABILITIES | | | 5.98M | 8.31M | 8.08M | 6.28M | 6.85M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -10.11M | -6.91M | -1.57M | 622.90K | 200.00K | |
| Additional Paid In Capital | | | 15.91M | 11.32M | 11.32M | 11.32M | N/A | |
| Minority Interest | | | 0.00 | 0.00 | 0.00 | 122.00K | 0.00 | |
| Common Shares | | | 1.07M | 676.30K | 676.30K | 676.30K | 460.00K | |
| Treasury Stock | | | -46.30K | -58.40K | -83.00K | -141.80K | N/A | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | N/A | N/A | N/A | |
| Shares Outstanding | | | 5.34M | 3.37M | 3.38M | 3.38M | 2.29M | |
| Tangible Book Value per Share | | | 1.23 | 1.35 | 2.88 | 3.66 | 0.06 | |
| Total Shareholders' Equity | | | 6.83M | 5.03M | 10.35M | 12.48M | 660.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.81M | 13.34M | 18.42M | 18.76M | 7.51M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.21 | 0.55 | 0.32 | 0.23 | 2.83 | |
| Current Ratio | | | 2.57 | 1.97 | 3.17 | 5.28 | 1.30 | |
| Return On Assets (ROA) | | | -24.87% | -39.82% | -11.31% | 2.21% | 10.65% | |
| Return On Equity (ROE) | | | -46.63% | -105.57% | -20.13% | 3.33% | 121.21% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 4.32% | 8.17% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.32% | 8.17% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 4.35% | 10.01% | |