| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 5.96M | 10.40M | 361.50K | |
| Cash Equivalents | | | N/A | N/A | N/A | 10.40M | 362.00K | |
| Marketable Securities | | | 532.40K | 919.10K | 45.50K | 109.70K | N/A | |
| Receivables | | | 7.13M | 2.16M | 2.42M | 1.81M | 1.43M | |
| Inventories | | | 5.58M | 4.24M | 6.33M | 3.76M | 2.70M | |
| Other Current Assets | | | 1.62M | 897.60K | 130.60K | 1.12M | 182.90K | |
| Total Current Assets | | | 17.26M | 10.48M | 14.89M | 17.20M | 4.67M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 367.60K | 862.60K | 1.03M | 725.70K | 422.90K | |
| Investments And Advances | | | 427.20K | 221.10K | 173.40K | 36.50K | 28.50K | |
| Intangibles | | | 803.00K | 637.80K | 210.60K | 216.40K | 412.00K | |
| Other Non-Current Assets | | | 182.20K | 0.00 | 0.00 | 4.50K | 0.00 | |
| Total Non-Current Assets | | | 1.78M | 1.72M | 1.42M | 983.10K | 863.30K | |
| |
| TOTAL ASSETS | | | 19.04M | 12.20M | 16.31M | 18.19M | 5.54M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 200.00 | 100.00 | 0.00 | 846.90K | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 456.00K | N/A | |
| Accrued Expenses | | | 15.60K | 1.47M | 1.11M | 491.60K | 235.00K | |
| Accounts Payable | | | 6.19M | 2.08M | 1.07M | 1.25M | 2.82M | |
| Other Current Liabilities | | | 4.63M | 839.80K | 1.11M | 983.00K | 445.20K | |
| Total Current Liabilities | | | 10.84M | 4.39M | 3.29M | 2.73M | 4.35M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.11M | 3.74M | 4.22M | 1.67M | 2.41M | |
| Other Non-Current Liabilities | | | 212.70K | 389.80K | 153.10K | 128.00K | 49.30K | |
| Total Non-Current Liabilities | | | 7.32M | 4.13M | 4.37M | 1.80M | 2.46M | |
| |
| TOTAL LIABILITIES | | | 18.16M | 8.52M | 7.66M | 4.53M | 6.81M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.74M | -4.88M | -12.74M | -7.72M | -3.25M | |
| Additional Paid In Capital | | | 3.54M | 8.50M | 21.31M | 21.31M | 1.95M | |
| Common Shares | | | 71.00K | 71.00K | 71.00K | 71.00K | 19.40K | |
| Other Shareholders' Equity | | | 0.00 | N/A | N/A | 69.00K | 89.00K | |
| Shares Outstanding | | | 3.51M | 3.53M | 3.53M | 3.54M | 3.68M | |
| Tangible Book Value per Share | | | 0.02 | 0.86 | 2.39 | 3.80 | -0.46 | |
| Total Shareholders' Equity | | | 877.20K | 3.69M | 8.64M | 13.66M | -1.27M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.04M | 12.20M | 16.31M | 18.19M | 5.54M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 8.11 | 1.01 | 0.49 | 0.12 | -2.56 | |
| Current Ratio | | | 1.59 | 2.39 | 4.52 | 6.31 | 1.07 | |
| Return On Assets (ROA) | | | -14.75% | -40.61% | -30.77% | -24.50% | -42.91% | |
| Return On Equity (ROE) | | | -320.22% | -134.44% | -58.05% | -32.63% | N/A | |