| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.71M | 597.70K | 3.22M | 3.15M | 5.25M | |
| Receivables | | | 3.83M | 9.53M | 9.05M | 10.37M | 3.70M | |
| Inventories | | | 2.78M | 2.52M | 3.58M | 2.34M | 3.27M | |
| Other Current Assets | | | 180.80K | 160.70K | 176.40K | 100.40K | 100.30K | |
| Total Current Assets | | | 9.50M | 12.80M | 16.03M | 15.97M | 12.31M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 349.80K | 367.10K | 256.00K | 193.90K | 254.50K | |
| Investments And Advances | | | 283.70K | 273.00K | 181.50K | 179.20K | 79.90K | |
| Intangibles | | | 11.86M | 11.83M | 11.72M | 10.31M | 6.96M | |
| Other Non-Current Assets | | | 0.00 | N/A | 0.00 | N/A | N/A | |
| Total Non-Current Assets | | | 12.49M | 12.47M | 12.15M | 10.68M | 7.29M | |
| |
| TOTAL ASSETS | | | 21.99M | 25.27M | 28.18M | 26.65M | 19.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.86M | 1.88M | 2.11M | 2.13M | 2.02M | |
| Current Portion Of LT Debt. | | | 772.20K | 772.20K | N/A | N/A | N/A | |
| Accrued Expenses | | | 1.10M | 972.30K | 918.50K | 1.07M | 1.31M | |
| Accounts Payable | | | 3.25M | 4.15M | 4.53M | 6.30M | 1.95M | |
| Other Current Liabilities | | | 633.30K | 583.70K | 326.70K | 179.10K | 264.60K | |
| Total Current Liabilities | | | 7.62M | 8.35M | 7.88M | 9.68M | 5.55M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.56M | 3.40M | 4.84M | 4.84M | 1.90M | |
| Other Non-Current Liabilities | | | 995.90K | 1.02M | 1.16M | 1.16M | 1.11M | |
| Total Non-Current Liabilities | | | 3.56M | 4.42M | 6.00M | 6.00M | 3.01M | |
| |
| TOTAL LIABILITIES | | | 11.18M | 12.77M | 13.88M | 15.68M | 8.57M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -10.23M | -8.54M | -6.75M | -6.77M | -6.54M | |
| Additional Paid In Capital | | | 20.36M | 20.36M | 20.36M | 17.09M | 17.10M | |
| Common Shares | | | 358.90K | 358.90K | 358.90K | 314.80K | 313.00K | |
| Other Shareholders' Equity | | | 330.00K | 330.00K | 330.00K | 330.00K | 165.00K | |
| Shares Outstanding | | | 8.97M | 8.97M | 8.97M | 7.83M | 7.83M | |
| Tangible Book Value per Share | | | -0.12 | 0.07 | 0.29 | 0.08 | 0.52 | |
| Total Shareholders' Equity | | | 10.81M | 12.51M | 14.30M | 10.97M | 11.04M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.99M | 25.27M | 28.18M | 26.65M | 19.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.41 | 0.42 | 0.49 | 0.64 | 0.36 | |
| Current Ratio | | | 1.25 | 1.53 | 2.03 | 1.65 | 2.22 | |
| Return On Assets (ROA) | | | -6.82% | -7.09% | 0.05% | -0.86% | -28.83% | |
| Return On Equity (ROE) | | | -13.86% | -14.32% | 0.10% | -2.09% | -51.20% | |