| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.60M | 248.00K | 531.00K | 1.87M | 1.01M | |
| Cash Equivalents | | | N/A | N/A | N/A | 1.87M | 1.01M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 128.00K | |
| Receivables | | | 3.01M | 2.35M | 4.13M | 3.45M | 2.22M | |
| Inventories | | | 5.64M | 3.78M | 3.30M | 3.30M | 3.56M | |
| Other Current Assets | | | 60.00K | 40.00K | 43.00K | 55.00K | 58.00K | |
| Total Current Assets | | | 10.00M | 6.41M | 8.00M | 8.67M | 6.97M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.60M | 1.03M | 1.18M | 1.45M | 792.00K | |
| Investments And Advances | | | 90.00K | 110.00K | 156.00K | 158.00K | 105.00K | |
| Goodwill | | | N/A | 0.00 | 1.59M | 1.59M | N/A | |
| Intangibles | | | 2.78M | 3.10M | 3.55M | 4.04M | 837.00K | |
| Other Non-Current Assets | | | 110.00K | 0.00 | -1.00K | 801.00K | -1.00K | |
| Total Non-Current Assets | | | 5.00M | 4.59M | 6.47M | 8.04M | 1.73M | |
| |
| TOTAL ASSETS | | | 15.00M | 11.00M | 14.47M | 16.70M | 8.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 950.00K | 1.94M | 1.44M | 1.27M | 979.00K | |
| Current Portion Of LT Debt. | | | 3.49M | 2.54M | 2.42M | 2.60M | 843.00K | |
| Accrued Expenses | | | 890.00K | 840.00K | 659.00K | 500.00K | 847.00K | |
| Accounts Payable | | | 6.32M | 2.87M | 2.82M | 2.71M | 1.74M | |
| Other Current Liabilities | | | 570.00K | 780.00K | 459.00K | 842.00K | 225.00K | |
| Total Current Liabilities | | | 12.00M | 8.97M | 7.80M | 7.93M | 4.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.74M | 1.67M | 2.94M | 5.74M | 2.84M | |
| Other Non-Current Liabilities | | | 220.00K | 170.00K | 198.00K | 230.00K | 207.00K | |
| Total Non-Current Liabilities | | | 2.00M | 2.03M | 3.14M | 5.97M | 3.05M | |
| |
| TOTAL LIABILITIES | | | 14.00M | 11.00M | 10.93M | 13.90M | 7.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.53M | -10.00M | -7.47M | -5.78M | -10.03M | |
| Additional Paid In Capital | | | 7.20M | 10.00M | 11.05M | 7.70M | 11.05M | |
| Common Shares | | | 1.25M | 410.00K | 312.00K | 1.32M | 535.00K | |
| Other Shareholders' Equity | | | -190.00K | -320.00K | -348.00K | -438.00K | -540.00K | |
| Shares Outstanding | | | 126.00M | 42.00M | 30.92M | 12.90M | 5.23M | |
| Tangible Book Value per Share | | | -0.02 | -0.08 | -0.05 | -0.22 | 0.04 | |
| Total Shareholders' Equity | | | 730.00K | -170.00K | 3.54M | 2.80M | 1.02M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.00M | 11.00M | 14.47M | 16.70M | 8.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.68 | -21.24 | 1.24 | 2.50 | 3.74 | |
| Current Ratio | | | 0.83 | 0.71 | 1.03 | 1.09 | 1.50 | |
| Return On Assets (ROA) | | | -29.13% | -60.73% | -24.46% | -18.49% | -45.69% | |
| Return On Equity (ROE) | | | -598.63% | N/A | -99.97% | -110.13% | -389.04% | |