| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 419.00K | 643.00K | 392.00K | 386.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 487.00K | 1.06M | 2.42M | 2.64M | 3.42M | |
| Inventories | | | 143.00K | 239.00K | 149.00K | 1.62M | 1.75M | |
| Other Current Assets | | | 438.00K | 530.00K | 716.00K | N/A | 1.00K | |
| Total Current Assets | | | 1.14M | 2.25M | 3.93M | 4.65M | 5.55M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.20M | 1.49M | 1.22M | 1.12M | 1.14M | |
| Investments And Advances | | | 354.00K | 316.00K | 387.00K | 148.00K | 143.00K | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 791.00K | 604.00K | 807.00K | 877.00K | 492.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | -1.00K | N/A | |
| Total Non-Current Assets | | | 2.34M | 2.41M | 2.42M | 2.14M | 1.77M | |
| |
| TOTAL ASSETS | | | 3.48M | 4.66M | 6.35M | 6.79M | 7.32M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 74.00K | 9.00K | 534.00K | 17.00K | 12.00K | |
| Current Portion Of LT Debt. | | | 172.00K | 251.00K | 164.00K | N/A | N/A | |
| Accrued Expenses | | | 131.00K | 167.00K | 282.00K | N/A | N/A | |
| Accounts Payable | | | 924.00K | 850.00K | 961.00K | 1.55M | 1.49M | |
| Other Current Liabilities | | | 416.00K | 169.00K | 167.00K | 983.00K | 943.00K | |
| Total Current Liabilities | | | 1.72M | 1.45M | 2.11M | 2.55M | 2.44M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.16M | 1.02M | 1.14M | 3.05M | 2.69M | |
| Other Non-Current Liabilities | | | 128.00K | 11.00K | 10.00K | 93.00K | 66.00K | |
| Total Non-Current Liabilities | | | 1.28M | 1.03M | 1.15M | 3.15M | 2.75M | |
| |
| TOTAL LIABILITIES | | | 3.00M | 2.48M | 3.26M | 5.69M | 5.19M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.97M | -819.00K | 438.00K | -14.57M | -12.84M | |
| Additional Paid In Capital | | | 2.28M | 2.24M | 1.78M | 12.32M | 12.11M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 412.00K | 1.65M | 1.65M | 3.35M | 3.25M | |
| Other Shareholders' Equity | | | -248.00K | -883.00K | -785.00K | -1.21M | -393.00K | |
| Shares Outstanding | | | 82.43M | 82.43M | 82.43M | 23.90M | 23.18M | |
| Tangible Book Value per Share | | | -0.00 | 0.02 | 0.03 | 0.01 | 0.07 | |
| Total Shareholders' Equity | | | 480.00K | 2.19M | 3.08M | 1.10M | 2.13M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.48M | 4.66M | 6.35M | 6.79M | 7.32M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.56 | 0.47 | 0.54 | 2.79 | 1.27 | |
| Current Ratio | | | 0.66 | 1.56 | 1.86 | 1.83 | 2.27 | |
| Return On Assets (ROA) | | | -45.36% | -17.05% | -22.44% | -17.84% | 2.95% | |
| Return On Equity (ROE) | | | -328.96% | -36.33% | -46.17% | -110.08% | 10.15% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 5.21% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 5.21% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 5.79% | |