| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 699.00K | 1.73M | 3.73M | 5.78M | 3.69M | |
| Marketable Securities | | | 0.00 | 0.00 | 25.00K | 25.00K | 25.00K | |
| Receivables | | | 6.11M | 4.98M | 5.98M | 9.51M | 11.74M | |
| Inventories | | | 6.27M | 5.88M | 6.13M | 6.60M | 3.72M | |
| Other Current Assets | | | 1.00K | 1.00K | 1.00K | N/A | N/A | |
| Total Current Assets | | | 13.08M | 12.59M | 15.87M | 21.91M | 19.17M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 16.77M | 17.74M | 19.82M | 20.68M | 14.85M | |
| Investments And Advances | | | 510.00K | 486.00K | 409.00K | 487.00K | 259.00K | |
| Goodwill | | | N/A | 1.42M | 1.42M | 1.89M | 454.00K | |
| Intangibles | | | 2.26M | 736.00K | 329.00K | 199.00K | 381.00K | |
| Other Non-Current Assets | | | N/A | -1.00K | -1.00K | 1.00K | N/A | |
| Total Non-Current Assets | | | 19.54M | 20.38M | 21.97M | 23.27M | 15.94M | |
| |
| TOTAL ASSETS | | | 32.62M | 32.97M | 37.84M | 45.18M | 35.11M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.52M | 2.00K | 0.00 | 2.15M | |
| Current Portion Of LT Debt. | | | N/A | 3.63M | 3.77M | 3.71M | 1.28M | |
| Accrued Expenses | | | N/A | 2.29M | 3.30M | N/A | N/A | |
| Accounts Payable | | | 5.65M | 4.04M | 4.82M | 7.16M | 5.88M | |
| Other Current Liabilities | | | 5.38M | 673.00K | 845.00K | 3.23M | 8.05M | |
| Total Current Liabilities | | | 11.03M | 12.16M | 12.73M | 14.11M | 17.36M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 11.97M | 8.29M | 11.43M | 14.80M | 6.37M | |
| Deferred Taxes/Income | | | N/A | 644.00K | 1.07M | 2.18M | 2.52M | |
| Other Non-Current Liabilities | | | 254.00K | 1.63M | 434.00K | N/A | 1.00K | |
| Total Non-Current Liabilities | | | 12.22M | 10.56M | 12.93M | 16.98M | 8.89M | |
| |
| TOTAL LIABILITIES | | | 23.25M | 22.72M | 25.66M | 31.09M | 26.25M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -8.69M | -7.84M | -5.92M | -4.59M | -3.09M | |
| Additional Paid In Capital | | | 3.70M | 3.70M | 3.70M | 3.70M | 2.73M | |
| Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common Shares | | | 13.53M | 13.53M | 13.53M | 13.53M | 7.79M | |
| Other Shareholders' Equity | | | 830.00K | 857.00K | 872.00K | 1.45M | 1.43M | |
| Shares Outstanding | | | 13.44M | 13.44M | 13.46M | 13.47M | 7.74M | |
| Tangible Book Value per Share | | | 0.53 | 0.60 | 0.77 | 0.89 | 1.04 | |
| Total Shareholders' Equity | | | 9.37M | 10.25M | 12.18M | 14.09M | 8.86M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 32.62M | 32.97M | 37.84M | 45.18M | 35.11M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.28 | 0.96 | 0.94 | 1.05 | 0.96 | |
| Current Ratio | | | 1.19 | 1.03 | 1.25 | 1.55 | 1.10 | |
| Return On Assets (ROA) | | | -5.73% | -5.28% | -5.32% | -3.75% | -0.65% | |
| Return On Equity (ROE) | | | -19.95% | -16.98% | -16.54% | -12.02% | -2.57% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |