| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 10.00M | 10.35M | 12.06M | 15.96M | |
| Marketable Securities | | | 200.00K | 200.00K | 200.00K | N/A | N/A | |
| Receivables | | | 16.12M | 5.46M | 6.83M | 2.91M | 4.91M | |
| Inventories | | | 3.77M | 2.94M | 3.68M | 3.31M | 2.39M | |
| Other Current Assets | | | 1.00K | 92.00K | 148.00K | 356.00K | N/A | |
| Total Current Assets | | | 28.84M | 18.70M | 21.21M | 18.63M | 23.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 100.00K | 103.00K | 142.00K | 155.00K | 115.00K | |
| Investments And Advances | | | 129.00K | 150.00K | 223.00K | 79.00K | 212.00K | |
| Goodwill | | | 5.36M | 4.68M | 3.81M | 0.00 | N/A | |
| Intangibles | | | 641.00K | 639.00K | 668.00K | 437.00K | 471.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 740.00K | 790.00K | |
| Total Non-Current Assets | | | 6.31M | 5.66M | 4.92M | 749.00K | 798.00K | |
| |
| TOTAL ASSETS | | | 35.15M | 24.36M | 26.14M | 19.38M | 24.05M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 82.00K | 0.00 | 2.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.58M | 1.30M | 3.25M | 1.33M | 5.30M | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 14.32M | 7.66M | 9.09M | 8.87M | 6.35M | |
| Other Current Liabilities | | | 5.24M | 3.00M | 3.77M | 2.66M | 3.31M | |
| Total Current Liabilities | | | 21.23M | 11.96M | 16.11M | 12.85M | 14.96M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.44M | 6.74M | 8.30M | 5.75M | 6.26M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 671.00K | 822.00K | 1.11M | 810.00K | 5.58M | |
| Total Non-Current Liabilities | | | 13.96M | 13.29M | 14.37M | 11.10M | 16.02M | |
| |
| TOTAL LIABILITIES | | | 35.18M | 25.25M | 30.48M | 23.95M | 30.98M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.21M | -26.07M | -27.02M | -25.05M | -25.96M | |
| Additional Paid In Capital | | | 24.65M | 24.65M | 22.60M | 20.41M | 17.71M | |
| Minority Interest | | | 6.85M | 5.73M | 4.96M | 4.54M | 4.17M | |
| Common Shares | | | 522.00K | 522.00K | 69.00K | 51.00K | 1.33M | |
| Other Shareholders' Equity | | | 1.00K | 1.00K | 12.00K | 24.00K | 3.00K | |
| Shares Outstanding | | | 58.05M | 58.05M | 1.64M | 67.80K | 4.40K | |
| Tangible Book Value per Share | | | -0.10 | -0.11 | -5.38 | -73.85 | -1.69K | |
| Total Shareholders' Equity | | | -37.00K | -890.00K | -4.34M | -4.57M | -6.92M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 35.15M | 24.36M | 26.14M | 19.38M | 24.05M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -176.16 | -7.57 | -1.91 | -1.26 | -0.90 | |
| Current Ratio | | | 1.36 | 1.56 | 1.32 | 1.45 | 1.55 | |
| Return On Assets (ROA) | | | 4.02% | 3.18% | -9.99% | -6.23% | -35.68% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 14.74% | 7.01% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.95% | 7.13% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.45% | 12.65% | N/A | N/A | N/A | |