| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 149.20K | N/A | 562.40K | 797.20K | 1.93M | |
| Cash Equivalents | | | 12.90K | 14.00K | 6.00K | 16.90K | 14.40K | |
| Receivables | | | 1.42M | 1.38M | 3.26M | 7.88M | 1.82M | |
| Inventories | | | 641.10K | 731.70K | 622.90K | 1.70M | 1.17M | |
| Other Current Assets | | | 38.50K | 65.90K | 33.80K | 40.30K | 34.80K | |
| Total Current Assets | | | 2.26M | 2.88M | 4.49M | 10.43M | 4.97M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 76.70K | 93.50K | 121.20K | 109.90K | 125.10K | |
| Investments And Advances | | | 2.05M | 2.05M | 2.04M | 2.04M | 2.20M | |
| Goodwill | | | 124.60K | 124.60K | 124.60K | 124.60K | 124.60K | |
| Intangibles | | | 2.11M | 2.18M | 2.25M | 2.09M | 1.27M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 4.37M | 4.46M | 4.54M | 4.37M | 3.72M | |
| |
| TOTAL ASSETS | | | 6.62M | 7.34M | 9.02M | 14.80M | 8.69M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 601.90K | 626.20K | 449.50K | 416.20K | 26.30K | |
| Current Portion Of LT Debt. | | | 200.10K | 125.10K | 200.20K | 200.20K | 237.40K | |
| Accrued Expenses | | | 178.20K | 197.20K | 194.90K | 347.20K | 448.40K | |
| Accounts Payable | | | 812.40K | 1.64M | 2.23M | 6.37M | 680.60K | |
| Other Current Liabilities | | | 121.10K | 102.10K | 134.70K | 94.60K | 224.70K | |
| Total Current Liabilities | | | 1.91M | 2.69M | 3.21M | 7.42M | 1.62M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 400.00K | 475.00K | 600.00K | 800.00K | 1.22M | |
| Other Non-Current Liabilities | | | 62.10K | 60.50K | 452.00K | 710.20K | 0.00 | |
| Total Non-Current Liabilities | | | 462.10K | 535.50K | 1.05M | 1.51M | 1.22M | |
| |
| TOTAL LIABILITIES | | | 2.38M | 3.22M | 4.27M | 8.93M | 2.84M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.77M | -3.63M | -3.24M | -2.39M | -2.67M | |
| Additional Paid In Capital | | | 6.90M | 6.65M | 6.66M | 6.66M | 6.66M | |
| Common Shares | | | 969.90K | 808.20K | 797.00K | 797.00K | 797.00K | |
| Other Shareholders' Equity | | | 150.00K | 280.00K | 540.00K | 800.00K | 1.06M | |
| Shares Outstanding | | | 3.89M | 3.23M | 1.42M | 1.42M | 3.19M | |
| Tangible Book Value per Share | | | 0.52 | 0.56 | 1.68 | 2.57 | 1.40 | |
| Total Shareholders' Equity | | | 4.25M | 4.11M | 4.76M | 5.87M | 5.85M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.62M | 7.34M | 9.02M | 14.80M | 8.69M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.24 | 0.27 | 0.22 | 0.21 | 0.21 | |
| Current Ratio | | | 1.18 | 1.07 | 1.40 | 1.41 | 3.07 | |
| Return On Assets (ROA) | | | -4.53% | -5.28% | -9.49% | 1.83% | -8.80% | |
| Return On Equity (ROE) | | | -7.07% | -9.42% | -18.00% | 4.62% | -13.07% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.49% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.49% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 0.69% | N/A | |