| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 1.71M | 4.88M | 6.23M | |
| Marketable Securities | | | N/A | 1.01M | N/A | N/A | N/A | |
| Receivables | | | 12.00M | 16.00M | 13.00M | 12.84M | 13.01M | |
| Inventories | | | 6.99M | 7.59M | 23.00M | 26.13M | 20.16M | |
| Other Current Assets | | | 920.00K | 990.00K | 2.19M | 1.33M | 3.61M | |
| Total Current Assets | | | 22.00M | 27.00M | 40.00M | 45.17M | 43.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.77M | 2.09M | 5.74M | 6.16M | 10.38M | |
| Investments And Advances | | | 1.49M | 2.29M | 3.99M | 5.18M | 546.00K | |
| Goodwill | | | 1.23M | 1.23M | 4.08M | 4.08M | 3.74M | |
| Intangibles | | | 2.96M | 3.18M | 4.25M | 9.33M | 5.46M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 387.00K | 721.00K | |
| Total Non-Current Assets | | | 8.00M | 8.00M | 18.00M | 24.75M | 20.85M | |
| |
| TOTAL ASSETS | | | 30.00M | 35.00M | 58.00M | 69.92M | 63.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 120.00K | 139.00K | 168.00K | |
| Current Portion Of LT Debt. | | | N/A | N/A | 8.95M | 4.13M | 2.29M | |
| Accrued Expenses | | | 7.43M | 8.55M | 7.56M | 5.71M | 1.99M | |
| Accounts Payable | | | 3.85M | 6.35M | 9.54M | 8.44M | 11.01M | |
| Other Current Liabilities | | | 8.87M | 11.00M | 9.13M | 8.81M | 6.99M | |
| Total Current Liabilities | | | 20.00M | 26.00M | 35.00M | 27.23M | 22.44M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.46M | 8.84M | 1.83M | 2.55M | 7.15M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 8.06M | 4.29M | 2.19M | 2.47M | 685.00K | |
| Total Non-Current Liabilities | | | 18.00M | 17.00M | 7.00M | 7.60M | 8.77M | |
| |
| TOTAL LIABILITIES | | | 38.00M | 43.00M | 42.00M | 34.83M | 31.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -37.00M | -36.00M | -18.00M | -3.73M | 427.00K | |
| Additional Paid In Capital | | | 18.00M | 21.00M | 27.00M | 27.61M | 27.61M | |
| Minority Interest | | | 2.08M | 3.56M | 2.50M | 2.58M | 933.00K | |
| Common Shares | | | 12.00M | 7.22M | 7.20M | 4.62M | 4.62M | |
| Other Shareholders' Equity | | | N/A | N/A | 110.00K | 6.60M | N/A | |
| Shares Outstanding | | | 11.64B | 7.22B | 72.00M | 46.17M | 46.16M | |
| Tangible Book Value per Share | | | -0.00 | -0.00 | 0.11 | 0.47 | 0.51 | |
| Total Shareholders' Equity | | | -8.11M | -7.38M | 16.00M | 35.09M | 32.65M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 30.00M | 35.00M | 58.00M | 69.92M | 63.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.92 | -1.20 | 0.12 | 0.08 | 0.22 | |
| Current Ratio | | | 1.10 | 1.04 | 1.14 | 1.66 | 1.92 | |
| Return On Assets (ROA) | | | -74.83% | -74.29% | -25.86% | 0.41% | -11.32% | |
| Return On Equity (ROE) | | | N/A | N/A | -93.75% | 0.81% | -22.14% | |