| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 2.48M | 3.23M | |
| Receivables | | | 5.91M | 5.29M | 6.11M | 6.53M | 6.00M | |
| Inventories | | | 1.03M | 1.01M | 1.02M | 937.00K | 860.00K | |
| Other Current Assets | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Total Current Assets | | | 7.83M | 7.77M | 10.00M | 9.95M | 10.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.59M | 2.48M | 2.18M | 2.16M | 2.03M | |
| Investments And Advances | | | 447.00K | 240.00K | 230.00K | 241.00K | 140.00K | |
| Goodwill | | | 2.15M | 2.15M | 2.84M | 3.18M | 2.49M | |
| Intangibles | | | 1.77M | 1.96M | 1.35M | 368.00K | 210.00K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 1.00K | 0.00 | |
| Total Non-Current Assets | | | 7.26M | 7.23M | 7.00M | 5.95M | 4.86M | |
| |
| TOTAL ASSETS | | | 15.09M | 15.00M | 17.00M | 15.90M | 14.96M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 110.00K | 70.00K | 20.00K | 2.00K | 10.00K | |
| Current Portion Of LT Debt. | | | 2.23M | 2.25M | 950.00K | 814.00K | 540.00K | |
| Accrued Expenses | | | 2.86M | 2.97M | 2.00M | 1.57M | 1.67M | |
| Accounts Payable | | | 2.15M | 2.29M | 2.41M | 3.19M | 2.76M | |
| Other Current Liabilities | | | -26.00K | N/A | N/A | 286.00K | 640.00K | |
| Total Current Liabilities | | | 7.33M | 7.57M | 5.37M | 5.86M | 5.61M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.19M | 5.62M | 8.91M | 7.07M | 5.73M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 352.00K | 480.00K | 730.00K | 799.00K | 1.68M | |
| Total Non-Current Liabilities | | | 5.38M | 6.43M | 9.63M | 7.88M | 7.44M | |
| |
| TOTAL LIABILITIES | | | 12.71M | 14.00M | 15.00M | 13.74M | 13.05M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -233.00K | -1.85M | -5.95M | -4.00M | -4.24M | |
| Additional Paid In Capital | | | 882.00K | 1.65M | 6.69M | 5.32M | 5.32M | |
| Minority Interest | | | -167.00K | 0.00 | 240.00K | 17.00K | 30.00K | |
| Common Shares | | | 1.01M | 880.00K | 880.00K | 828.00K | 830.00K | |
| Other Shareholders' Equity | | | 730.00K | 550.00K | 90.00K | 5.00K | N/A | |
| Shares Outstanding | | | 4.03M | 3.53M | 3.53M | 3.31M | 3.31M | |
| Tangible Book Value per Share | | | -0.38 | -0.82 | -0.70 | -0.42 | -0.24 | |
| Total Shareholders' Equity | | | 2.39M | 1.23M | 1.71M | 2.15M | 1.91M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.09M | 15.00M | 17.00M | 15.90M | 14.96M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.22 | 4.63 | 5.22 | 3.28 | 3.01 | |
| Current Ratio | | | 1.07 | 1.03 | 1.86 | 1.70 | 1.80 | |
| Return On Assets (ROA) | | | -4.00% | -4.71% | -11.08% | -1.20% | 1.00% | |
| Return On Equity (ROE) | | | -25.27% | -57.48% | -110.12% | -8.82% | 7.85% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.47% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 0.47% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 0.66% | |