| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 1.85M | 3.20M | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 678.00K | 1.59M | |
| Receivables | | | 4.92M | 5.59M | 8.10M | 7.79M | 4.55M | |
| Inventories | | | 6.64M | 8.04M | 7.00M | 8.44M | 7.37M | |
| Other Current Assets | | | 700.00K | 507.00K | 370.00K | 441.00K | 1.94M | |
| Total Current Assets | | | 14.53M | 15.99M | 18.67M | 17.75M | 15.45M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.42M | 7.63M | 8.72M | 9.49M | 11.07M | |
| Investments And Advances | | | 468.00K | 576.00K | 539.00K | 504.00K | 457.00K | |
| Intangibles | | | 3.00K | 5.00K | 8.00K | 11.00K | 628.00K | |
| Other Non-Current Assets | | | N/A | -1.00K | 252.00K | 157.00K | 691.00K | |
| Total Non-Current Assets | | | 6.89M | 8.21M | 9.52M | 10.16M | 12.85M | |
| |
| TOTAL ASSETS | | | 21.42M | 24.20M | 28.19M | 27.91M | 28.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.36M | 3.96M | 6.70M | 6.00M | 6.66M | |
| Accrued Expenses | | | N/A | N/A | 1.81M | 1.62M | N/A | |
| Accounts Payable | | | 5.91M | 11.98M | 4.41M | 4.79M | 5.36M | |
| Other Current Liabilities | | | N/A | N/A | 248.00K | 51.00K | 3.00K | |
| Total Current Liabilities | | | 9.28M | 9.95M | 13.17M | 12.46M | 12.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.59M | 5.40M | 6.26M | 7.13M | 3.27M | |
| Other Non-Current Liabilities | | | 2.85M | 2.24M | 1.73M | 1.81M | 1.44M | |
| Total Non-Current Liabilities | | | 7.44M | 7.64M | 7.99M | 8.94M | 4.71M | |
| |
| TOTAL LIABILITIES | | | 16.71M | 17.59M | 21.16M | 21.40M | 16.73M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.67M | -4.76M | -2.28M | 917.00K | 8.88M | |
| Additional Paid In Capital | | | 1.12M | 1.11M | 1.18M | 417.00K | 417.00K | |
| Common Shares | | | 9.80M | 9.80M | 8.13M | 5.17M | 5.17M | |
| Other Shareholders' Equity | | | 454.00K | 460.00K | -1.00K | -1.00K | -2.89M | |
| Shares Outstanding | | | 19.61M | 19.60M | 16.26M | 10.56M | 10.56M | |
| Tangible Book Value per Share | | | 0.24 | 0.34 | 0.43 | 0.61 | 1.04 | |
| Total Shareholders' Equity | | | 4.71M | 6.61M | 7.03M | 6.51M | 11.57M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.42M | 24.20M | 28.19M | 27.91M | 28.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.98 | 0.82 | 0.89 | 1.10 | 0.28 | |
| Current Ratio | | | 1.57 | 1.61 | 1.42 | 1.42 | 1.29 | |
| Return On Assets (ROA) | | | -14.07% | -9.81% | -10.92% | -20.15% | 0.71% | |
| Return On Equity (ROE) | | | -64.06% | -35.91% | -43.79% | -86.44% | 1.74% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.79% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 0.88% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 0.91% | |