| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 836.80K | 915.70K | 1.36M | 1.83M | 3.34M | |
| Marketable Securities | | | 133.40K | 131.40K | 4.30K | N/A | N/A | |
| Receivables | | | 2.03M | 1.32M | 2.10M | 1.32M | 1.13M | |
| Inventories | | | 1.58M | 1.27M | 857.10K | 919.70K | 524.80K | |
| Other Current Assets | | | 600.00 | 800.00 | 28.10K | 15.20K | 519.40K | |
| Total Current Assets | | | 4.58M | 3.64M | 4.35M | 4.08M | 5.52M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 298.10K | 253.00K | 254.70K | 298.50K | 242.40K | |
| Investments And Advances | | | 59.20K | 59.20K | 57.20K | 2.98M | 86.10K | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 3.32M | 3.39M | 3.52M | 742.00K | 1.26M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 3.68M | 3.70M | 3.99M | 4.28M | 1.59M | |
| |
| TOTAL ASSETS | | | 8.26M | 7.35M | 8.34M | 8.36M | 7.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 582.90K | 183.50K | 120.80K | 115.60K | 0.00 | |
| Current Portion Of LT Debt. | | | 497.10K | 590.20K | 677.30K | 764.35K | 640.70K | |
| Accrued Expenses | | | 159.20K | 310.40K | 328.50K | 217.70K | 2.50K | |
| Accounts Payable | | | 1.94M | 796.20K | 687.40K | 838.40K | 811.20K | |
| Other Current Liabilities | | | 297.00K | 397.60K | 409.30K | 387.00K | 824.00K | |
| Total Current Liabilities | | | 3.48M | 2.28M | 2.22M | 1.56M | 2.28M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 480.10K | 710.20K | 1.30M | 2.70M | 2.64M | |
| Other Non-Current Liabilities | | | 0.00 | 56.60K | 0.00 | 20.00K | 47.90K | |
| Total Non-Current Liabilities | | | 480.00K | 766.90K | 1.30M | 2.72M | 2.69M | |
| |
| TOTAL LIABILITIES | | | 3.96M | 3.04M | 3.52M | 4.28M | 4.96M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -525.10K | -527.40K | -6.52M | -2.86M | -3.90M | |
| Additional Paid In Capital | | | N/A | N/A | 1.71M | 1.70M | 863.70K | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 4.83M | 4.83M | 9.64M | 5.24M | 5.17M | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | N/A | 0.00 | N/A | |
| Shares Outstanding | | | 96.37M | 96.37M | 96.37M | 52.38M | 51.69M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | 0.01 | 0.06 | 0.02 | |
| Total Shareholders' Equity | | | 4.30M | 4.30M | 4.82M | 4.08M | 2.14M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.26M | 7.35M | 8.34M | 8.36M | 7.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.25 | 0.21 | 0.29 | 0.69 | 1.23 | |
| Current Ratio | | | 1.32 | 1.60 | 1.96 | 2.62 | 2.42 | |
| Return On Assets (ROA) | | | -1.77% | -7.13% | -43.44% | -3.64% | -7.27% | |
| Return On Equity (ROE) | | | -3.39% | -12.17% | -75.13% | -7.45% | -24.16% | |
