| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 2.94M | 1.02M | |
| Cash Equivalents | | | N/A | N/A | N/A | 1.84M | 4.11M | |
| Receivables | | | 1.17M | 2.98M | 4.30M | 3.67M | 2.40M | |
| Inventories | | | 270.00K | 200.00K | 310.00K | 341.60K | 237.70K | |
| Other Current Assets | | | 230.00K | 180.00K | 190.00K | 183.40K | 189.90K | |
| Total Current Assets | | | 3.39M | 5.26M | 7.68M | 8.97M | 7.95M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 90.00K | 110.00K | 140.00K | 415.20K | 572.40K | |
| Investments And Advances | | | 60.00K | 70.00K | 30.00K | 48.40K | 209.00K | |
| Intangibles | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Assets | | | 80.00K | 70.00K | 140.00K | 169.00K | 93.00K | |
| Total Non-Current Assets | | | 220.00K | 260.00K | 320.00K | 632.60K | 874.20K | |
| |
| TOTAL ASSETS | | | 3.61M | 5.52M | 8.00M | 9.60M | 8.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 420.00K | 450.00K | 480.00K | N/A | N/A | |
| Accrued Expenses | | | 1.05M | 1.03M | 1.60M | 2.21M | 2.53M | |
| Accounts Payable | | | 940.00K | 910.00K | 1.32M | 1.77M | 901.40K | |
| Other Current Liabilities | | | 850.00K | 1.17M | 1.78M | 1.48M | 1.15M | |
| Total Current Liabilities | | | 3.25M | 3.56M | 5.18M | 5.46M | 4.58M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 190.00K | 640.00K | 1.95M | 2.02M | |
| Other Non-Current Liabilities | | | 10.00K | 10.00K | 170.00K | 8.10K | 53.10K | |
| Total Non-Current Liabilities | | | 10.00K | 200.00K | 810.00K | 1.96M | 2.07M | |
| |
| TOTAL LIABILITIES | | | 3.26M | 3.76M | 5.99M | 7.42M | 6.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.02M | -1.61M | -1.35M | -1.18M | -9.62M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 5.08M | |
| Common Shares | | | 3.36M | 3.36M | 3.36M | 3.36M | 6.70M | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Shares Outstanding | | | 6.62M | 6.62M | 6.61M | 6.63M | 6.63M | |
| Tangible Book Value per Share | | | N/A | N/A | N/A | 0.33 | 0.33 | |
| Total Shareholders' Equity | | | 350.00K | 1.76M | 2.01M | 2.19M | 2.17M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.61M | 5.52M | 8.00M | 9.60M | 8.82M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.11 | 0.32 | 0.89 | 0.93 | |
| Current Ratio | | | 1.04 | 1.48 | 1.48 | 1.64 | 1.73 | |
| Return On Assets (ROA) | | | -42.94% | -4.71% | -2.13% | 0.16% | -4.25% | |
| Return On Equity (ROE) | | | -442.86% | -14.77% | -8.46% | 0.70% | -17.28% | |