| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 22.50K | 9.40K | 94.00K | 1.52M | 37.60K | |
| Receivables | | | 598.10K | 112.40K | 121.10K | 188.50K | 29.50K | |
| Inventories | | | 941.20K | 473.40K | 446.30K | 141.60K | N/A | |
| Other Current Assets | | | 20.00K | 96.00K | 31.70K | 29.50K | 3.60K | |
| Total Current Assets | | | 1.58M | 691.10K | 693.10K | 1.88M | 70.70K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 167.10K | 10.00K | 11.70K | 100.00 | 1.10K | |
| Investments And Advances | | | 41.20K | 58.00K | 62.50K | 72.00K | 11.40K | |
| Goodwill | | | 20.64M | 16.14M | 16.14M | 16.14M | N/A | |
| Intangibles | | | 5.16M | 3.95M | 4.81M | 4.43M | 8.00M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 26.01M | 20.16M | 21.02M | 20.64M | 8.01M | |
| |
| TOTAL ASSETS | | | 27.59M | 20.85M | 21.72M | 22.52M | 8.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 876.50K | 727.00K | 170.10K | N/A | N/A | |
| Accrued Expenses | | | 947.00K | 335.90K | 344.10K | 20.30K | N/A | |
| Accounts Payable | | | 1.51M | 1.29M | 1.08M | 977.50K | 965.00K | |
| Other Current Liabilities | | | 5.94M | 1.17M | 1.17M | 1.10M | 989.80K | |
| Total Current Liabilities | | | 9.28M | 3.52M | 2.76M | 2.10M | 1.95M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.33M | 1.51M | 1.17M | 143.50K | 196.20K | |
| Other Non-Current Liabilities | | | 145.30K | 91.80K | 109.30K | 262.80K | 234.50K | |
| Total Non-Current Liabilities | | | 2.48M | 1.60M | 1.28M | 406.30K | 430.70K | |
| |
| TOTAL LIABILITIES | | | 11.75M | 5.12M | 4.04M | 2.50M | 2.39M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.76M | -5.37M | -3.06M | -608.90K | -82.35M | |
| Additional Paid In Capital | | | 16.83M | 16.17M | 15.85M | 1.63M | 84.36M | |
| Common Shares | | | 5.28M | 4.89M | 4.74M | 18.96M | 1.75M | |
| Other Shareholders' Equity | | | 485.00K | 41.50K | 137.10K | 28.00K | N/A | |
| Shares Outstanding | | | 10.50M | 9.74M | 9.47M | 9.47M | 9.48M | |
| Tangible Book Value per Share | | | -0.95 | -0.45 | -0.35 | -0.06 | -0.24 | |
| Total Shareholders' Equity | | | 15.83M | 15.73M | 17.67M | 20.01M | 5.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.59M | 20.85M | 21.72M | 22.52M | 8.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.10 | 0.07 | 0.01 | 0.03 | |
| Current Ratio | | | 0.17 | 0.20 | 0.25 | 0.89 | 0.04 | |
| Return On Assets (ROA) | | | -9.78% | -10.87% | -11.27% | -2.54% | -19.45% | |
| Return On Equity (ROE) | | | -17.05% | -14.41% | -13.85% | -2.85% | -27.59% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 2.50% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 2.50% | |