| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 597.70K | 3.22M | 3.15M | |
| Receivables | | | 3.55M | 4.14M | 9.53M | 9.05M | 10.37M | |
| Inventories | | | 2.13M | 2.52M | 2.52M | 3.58M | 2.34M | |
| Other Current Assets | | | 185.30K | 107.90K | 160.70K | 176.40K | 100.40K | |
| Total Current Assets | | | 7.78M | 8.53M | 12.80M | 16.03M | 15.97M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 238.50K | 275.40K | 367.10K | 256.00K | 193.90K | |
| Investments And Advances | | | 262.50K | 258.60K | 273.00K | 181.50K | 179.20K | |
| Intangibles | | | 11.43M | 11.61M | 11.83M | 11.72M | 10.31M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | N/A | |
| Total Non-Current Assets | | | 11.93M | 12.15M | 12.47M | 12.15M | 10.68M | |
| |
| TOTAL ASSETS | | | 19.72M | 20.68M | 25.27M | 28.18M | 26.65M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.78M | 1.94M | 1.88M | 2.11M | 2.13M | |
| Current Portion Of LT Debt. | | | 732.20K | 769.50K | 772.20K | N/A | N/A | |
| Accrued Expenses | | | 903.30K | 963.40K | 972.30K | 918.50K | 1.07M | |
| Accounts Payable | | | 2.06M | 2.35M | 4.15M | 4.53M | 6.30M | |
| Other Current Liabilities | | | 674.80K | 445.40K | 583.70K | 326.70K | 179.10K | |
| Total Current Liabilities | | | 6.15M | 6.47M | 8.35M | 7.88M | 9.68M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.80M | 2.13M | 3.40M | 4.84M | 4.84M | |
| Other Non-Current Liabilities | | | 724.50K | 689.20K | 1.02M | 1.16M | 1.16M | |
| Total Non-Current Liabilities | | | 2.52M | 2.82M | 4.42M | 6.00M | 6.00M | |
| |
| TOTAL LIABILITIES | | | 8.67M | 9.29M | 12.77M | 13.88M | 15.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -10.00M | -9.66M | -8.54M | -6.75M | -6.77M | |
| Additional Paid In Capital | | | 20.36M | 20.36M | 20.36M | 20.36M | 17.09M | |
| Common Shares | | | 363.30K | 363.30K | 358.90K | 358.90K | 314.80K | |
| Other Shareholders' Equity | | | 330.00K | 330.00K | 330.00K | 330.00K | 330.00K | |
| Shares Outstanding | | | 9.08M | 9.08M | 8.97M | 8.97M | 7.83M | |
| Tangible Book Value per Share | | | -0.04 | -0.03 | 0.07 | 0.29 | 0.08 | |
| Total Shareholders' Equity | | | 11.05M | 11.39M | 12.51M | 14.30M | 10.97M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.72M | 20.68M | 25.27M | 28.18M | 26.65M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.32 | 0.36 | 0.42 | 0.49 | 0.64 | |
| Current Ratio | | | 1.27 | 1.32 | 1.53 | 2.03 | 1.65 | |
| Return On Assets (ROA) | | | 1.17% | -5.41% | -7.09% | 0.05% | -0.86% | |
| Return On Equity (ROE) | | | 2.09% | -9.83% | -14.32% | 0.10% | -2.09% | |