| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 252.30K | 320.60K | 574.50K | 637.30K | 2.80M | |
| Receivables | | | 2.54M | 1.40M | 1.40M | 2.31M | 2.83M | |
| Inventories | | | 1.59M | 1.27M | 1.37M | 1.48M | 1.07M | |
| Other Current Assets | | | 81.20K | 1.50M | 1.24M | 1.14M | 1.02M | |
| Total Current Assets | | | 4.47M | 4.49M | 4.57M | 5.57M | 7.73M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.37M | 11.03M | 11.90M | 12.45M | 11.78M | |
| Investments And Advances | | | 111.30K | 176.40K | 154.00K | 61.20K | 50.00K | |
| Goodwill | | | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | |
| Intangibles | | | 1.25M | 1.32M | 1.48M | 1.59M | 1.59M | |
| Other Non-Current Assets | | | 0.00 | N/A | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 13.08M | 13.88M | 14.88M | 15.45M | 14.77M | |
| |
| TOTAL ASSETS | | | 17.55M | 18.36M | 19.45M | 21.02M | 22.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 687.60K | 449.40K | 16.00K | 151.60K | 10.00K | |
| Current Portion Of LT Debt. | | | 1.34M | 1.33M | 1.35M | 1.20M | 830.00K | |
| Accrued Expenses | | | 671.90K | 706.70K | 748.90K | 588.00K | 500.00K | |
| Accounts Payable | | | 2.41M | 2.76M | 2.36M | 2.66M | 2.49M | |
| Other Current Liabilities | | | 78.80K | 142.90K | 219.20K | 356.80K | 870.00K | |
| Total Current Liabilities | | | 5.19M | 5.39M | 4.69M | 4.96M | 4.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.24M | 4.91M | 5.99M | 7.06M | 7.78M | |
| Other Non-Current Liabilities | | | 1.23M | 1.25M | 1.38M | 1.53M | 1.60M | |
| Total Non-Current Liabilities | | | 5.47M | 6.16M | 7.37M | 8.59M | 9.37M | |
| |
| TOTAL LIABILITIES | | | 10.66M | 11.54M | 12.06M | 13.55M | 14.07M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.98M | -3.07M | -2.53M | -2.46M | -1.38M | |
| Additional Paid In Capital | | | 7.72M | 7.72M | 7.72M | 7.72M | 7.71M | |
| Common Shares | | | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | |
| Other Shareholders' Equity | | | 627.60K | 650.30K | 681.50K | 682.70K | 570.00K | |
| Shares Outstanding | | | 4.59M | 4.59M | 4.60M | 4.62M | 4.15M | |
| Tangible Book Value per Share | | | 0.93 | 0.91 | 0.99 | 0.98 | 1.32 | |
| Total Shareholders' Equity | | | 6.89M | 6.82M | 7.40M | 7.47M | 8.43M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.55M | 18.36M | 19.45M | 21.02M | 22.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.71 | 0.79 | 0.81 | 0.97 | 0.92 | |
| Current Ratio | | | 0.86 | 0.83 | 0.98 | 1.12 | 1.64 | |
| Return On Assets (ROA) | | | -1.47% | -2.98% | -0.35% | -5.11% | -6.22% | |
| Return On Equity (ROE) | | | -3.74% | -8.03% | -0.92% | -14.37% | -16.61% | |
| Return On Invested Capital (ROIC) | | | 0.47% | N/A | 0.14% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 0.47% | N/A | 0.14% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 0.59% | N/A | 0.18% | N/A | N/A | |