| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.05M | 3.53M | 3.36M | 3.63M | 2.94M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.23M | 4.97M | 3.84M | 4.34M | 5.75M | |
| Inventories | | | 2.55M | 2.79M | 3.44M | 3.09M | 2.31M | |
| Other Current Assets | | | 450.00K | 380.00K | 500.00K | 469.00K | 1.20M | |
| Total Current Assets | | | 10.00M | 12.00M | 11.00M | 11.53M | 12.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.08M | 1.18M | 1.29M | 1.25M | 1.33M | |
| Investments And Advances | | | 3.65M | 3.87M | 4.11M | 4.28M | 4.49M | |
| Goodwill | | | 100.00K | 100.00K | 100.00K | 100.00K | 100.00K | |
| Intangibles | | | 10.00K | 10.00K | 30.00K | 86.00K | 927.00K | |
| Other Non-Current Assets | | | 0.00 | 0.00 | N/A | N/A | -1.00K | |
| Total Non-Current Assets | | | 5.00M | 5.00M | 6.00M | 5.72M | 6.84M | |
| |
| TOTAL ASSETS | | | 15.00M | 17.00M | 17.00M | 17.25M | 19.05M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 10.00K | 10.00K | 10.00K | 21.00K | 5.11M | |
| Current Portion Of LT Debt. | | | 880.00K | 870.00K | 680.00K | 414.00K | 993.00K | |
| Accrued Expenses | | | 1.54M | 1.92M | 1.61M | 1.45M | 2.58M | |
| Accounts Payable | | | 1.17M | 1.61M | 2.02M | 1.54M | 2.11M | |
| Other Current Liabilities | | | 1.66M | 1.26M | 1.94M | 1.86M | 1.29M | |
| Total Current Liabilities | | | 5.25M | 5.67M | 6.27M | 5.28M | 12.08M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.89M | 9.01M | 9.51M | 10.81M | 10.25M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 0.00 | 181.00K | |
| Other Non-Current Liabilities | | | 260.00K | 250.00K | 200.00K | 186.00K | 510.00K | |
| Total Non-Current Liabilities | | | 8.75M | 9.33M | 9.73M | 11.00M | 10.94M | |
| |
| TOTAL LIABILITIES | | | 14.00M | 15.00M | 16.00M | 16.28M | 23.02M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.22M | -60.00K | -7.90M | -7.60M | -10.99M | |
| Additional Paid In Capital | | | 0.00 | 0.00 | 6.63M | 6.63M | 5.38M | |
| Common Shares | | | 1.94M | 1.94M | 1.94M | 1.94M | 1.63M | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | 0.00 | N/A | -1.00K | |
| Shares Outstanding | | | 7.77M | 7.77M | 7.77M | 7.77M | 6.51M | |
| Tangible Book Value per Share | | | 0.08 | 0.23 | 0.07 | 0.10 | -0.77 | |
| Total Shareholders' Equity | | | 730.00K | 1.89M | 680.00K | 971.00K | -3.98M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.00M | 17.00M | 17.00M | 17.25M | 19.05M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 12.19 | 4.77 | 14.00 | 11.16 | -3.86 | |
| Current Ratio | | | 1.90 | 2.12 | 1.75 | 2.18 | 1.01 | |
| Return On Assets (ROA) | | | -0.73% | 8.82% | -2.06% | 18.76% | 4.08% | |
| Return On Equity (ROE) | | | -15.07% | 79.37% | -51.47% | 333.26% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | 8.94% | N/A | 14.43% | 2.90% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 8.94% | N/A | 14.43% | 2.90% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 9.03% | N/A | 14.66% | 3.17% | |