| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.60M | 5.44M | 5.58M | 8.30M | 12.75M | |
| Marketable Securities | | | 79.00K | 79.00K | 79.00K | 94.00K | 109.00K | |
| Receivables | | | 2.86M | 2.86M | 2.42M | 2.90M | 3.81M | |
| Inventories | | | 6.00M | 6.29M | 6.75M | 8.92M | 5.48M | |
| Other Current Assets | | | N/A | -1.00K | 1.00K | N/A | 1.00K | |
| Total Current Assets | | | 11.54M | 14.66M | 14.83M | 20.22M | 22.15M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.26M | 1.28M | 972.00K | 1.24M | 1.06M | |
| Investments And Advances | | | 900.00K | 858.00K | 1.15M | 1.15M | 1.28M | |
| Intangibles | | | 2.21M | 1.91M | 1.22M | 845.00K | 404.00K | |
| Other Non-Current Assets | | | 11.00K | 2.00K | 2.00K | 13.00K | 1.00K | |
| Total Non-Current Assets | | | 4.39M | 4.05M | 3.34M | 3.25M | 2.74M | |
| |
| TOTAL ASSETS | | | 15.93M | 18.71M | 18.17M | 23.47M | 24.89M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 51.00K | 50.00K | 35.00K | 14.00K | |
| Current Portion Of LT Debt. | | | 1.56M | 1.80M | 1.73M | 1.66M | 888.00K | |
| Accrued Expenses | | | 809.00K | 1.60M | 1.93M | 1.93M | 2.64M | |
| Accounts Payable | | | 4.12M | 4.00M | 3.88M | 5.92M | 5.68M | |
| Total Current Liabilities | | | 6.49M | 7.46M | 7.58M | 9.55M | 9.22M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 947.00K | 2.24M | 3.48M | 9.08M | 10.67M | |
| Other Non-Current Liabilities | | | 1.98M | 2.23M | 2.71M | 2.81M | 3.46M | |
| Total Non-Current Liabilities | | | 2.92M | 4.47M | 6.19M | 11.88M | 14.13M | |
| |
| TOTAL LIABILITIES | | | 9.41M | 11.93M | 13.77M | 21.43M | 23.36M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -278.00K | -21.00K | -2.40M | -887.00K | -918.00K | |
| Additional Paid In Capital | | | 6.11M | 6.11M | 6.11M | 2.38M | 1.56M | |
| Common Shares | | | 693.00K | 693.00K | 693.00K | 545.00K | 497.00K | |
| Other Shareholders' Equity | | | N/A | N/A | 0.00 | 0.00 | 397.00K | |
| Shares Outstanding | | | 6.87M | 6.88M | 6.88M | 5.39M | 4.92M | |
| Tangible Book Value per Share | | | 0.63 | 0.71 | 0.46 | 0.22 | 0.23 | |
| Total Shareholders' Equity | | | 6.52M | 6.78M | 4.40M | 2.04M | 1.54M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.93M | 18.71M | 18.17M | 23.47M | 24.89M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.34 | 0.80 | 4.47 | 6.96 | |
| Current Ratio | | | 1.78 | 1.97 | 1.96 | 2.12 | 2.40 | |
| Return On Assets (ROA) | | | -1.61% | 12.73% | -8.34% | 0.13% | 7.46% | |
| Return On Equity (ROE) | | | -3.94% | 35.13% | -34.46% | 1.52% | 120.83% | |
| Return On Invested Capital (ROIC) | | | N/A | 18.24% | N/A | 2.92% | 11.91% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 18.37% | N/A | 2.94% | 11.99% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 22.13% | N/A | 3.13% | 12.31% | |