| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 559.00K | 8.49M | 12.88M | 61.02M | |
| Cash Equivalents | | | 546.00K | 0.00 | 2.55M | 22.60M | 404.00K | |
| Receivables | | | 6.02M | 3.45M | 5.10M | 2.70M | 2.14M | |
| Inventories | | | 13.17M | 13.43M | 10.14M | 250.00K | N/A | |
| Other Current Assets | | | -1.00K | 5.01M | 8.49M | 9.57M | 537.00K | |
| Total Current Assets | | | 20.15M | 22.46M | 34.78M | 48.00M | 64.11M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.62M | 2.92M | 2.32M | 651.00K | 570.00K | |
| Investments And Advances | | | 95.00K | 209.00K | 244.00K | 281.00K | 173.00K | |
| Goodwill | | | N/A | 0.00 | 497.00K | N/A | N/A | |
| Intangibles | | | 10.75M | 8.11M | 7.84M | 7.95M | 2.88M | |
| Other Non-Current Assets | | | -1.00K | 16.00K | 38.00K | 24.00K | 13.00K | |
| Total Non-Current Assets | | | 12.46M | 11.25M | 10.94M | 8.91M | 3.63M | |
| |
| TOTAL ASSETS | | | 32.62M | 33.71M | 45.72M | 56.91M | 67.74M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.79M | 1.25M | 2.25M | 1.68M | 1.22M | |
| Accrued Expenses | | | 1.98M | 2.31M | 2.45M | 2.15M | 1.15M | |
| Accounts Payable | | | 1.91M | 2.89M | 3.03M | 4.43M | 1.62M | |
| Other Current Liabilities | | | 6.44M | 7.12M | 5.12M | 7.59M | 1.63M | |
| Total Current Liabilities | | | 14.12M | 13.57M | 12.85M | 15.86M | 5.61M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 3.31M | 2.55M | 3.46M | 4.94M | |
| Other Non-Current Liabilities | | | N/A | 2.52M | 3.56M | 696.00K | 2.94M | |
| Total Non-Current Liabilities | | | 0.00 | 5.83M | 6.10M | 4.16M | 7.88M | |
| |
| TOTAL LIABILITIES | | | 14.12M | 19.41M | 18.95M | 20.02M | 13.49M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -52.71M | -48.85M | -36.38M | -26.26M | -8.90M | |
| Additional Paid In Capital | | | 63.33M | 58.68M | 58.68M | 58.68M | 58.68M | |
| Common Shares | | | 6.22M | 4.47M | 4.47M | 4.47M | 4.47M | |
| Other Shareholders' Equity | | | 1.00K | 1.00K | 0.00 | N/A | 1.00K | |
| Shares Outstanding | | | 61.84M | 52.91M | 52.91M | 52.98M | 53.06M | |
| Tangible Book Value per Share | | | 0.13 | 0.12 | 0.35 | 0.55 | 0.97 | |
| Total Shareholders' Equity | | | 18.50M | 14.30M | 26.77M | 36.89M | 54.25M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 32.62M | 33.71M | 45.72M | 56.91M | 67.74M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.23 | 0.10 | 0.09 | 0.09 | |
| Current Ratio | | | 1.43 | 1.65 | 2.71 | 3.03 | 11.42 | |
| Return On Assets (ROA) | | | -43.28% | -36.52% | -21.73% | -28.93% | -7.10% | |
| Return On Equity (ROE) | | | -76.32% | -86.09% | -37.12% | -44.63% | -8.86% | |