| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 973.00K | 1.02M | 2.30M | 2.21M | 3.17M | |
| Cash Equivalents | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Receivables | | | 5.96M | 7.03M | 8.21M | 5.58M | 5.36M | |
| Inventories | | | 2.60M | 2.55M | 2.52M | 2.58M | 2.79M | |
| Other Current Assets | | | 180.00K | 230.00K | 305.00K | 325.00K | 574.00K | |
| Total Current Assets | | | 9.71M | 11.00M | 13.34M | 10.70M | 11.89M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 820.00K | 930.00K | 951.00K | 1.11M | 1.19M | |
| Investments And Advances | | | 80.00K | 90.00K | 81.00K | 81.00K | 110.00K | |
| Goodwill | | | 520.00K | 1.26M | 1.62M | 2.00M | 2.37M | |
| Intangibles | | | 3.62M | 4.79M | 5.11M | 5.20M | 5.16M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | N/A | -1.00K | N/A | |
| Total Non-Current Assets | | | 5.29M | 7.00M | 7.76M | 8.38M | 8.83M | |
| |
| TOTAL ASSETS | | | 15.00M | 18.00M | 21.10M | 19.08M | 20.72M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 760.00K | 230.00K | 450.00K | 223.00K | 252.00K | |
| Current Portion Of LT Debt. | | | 2.41M | 2.02M | 1.80M | 2.20M | 1.87M | |
| Accrued Expenses | | | 0.00 | 0.00 | 3.00K | 17.00K | 19.00K | |
| Accounts Payable | | | 1.43M | 1.36M | 1.74M | 816.00K | 795.00K | |
| Other Current Liabilities | | | 6.46M | 5.86M | 7.24M | 4.92M | 4.31M | |
| Total Current Liabilities | | | 11.00M | 9.47M | 11.23M | 8.18M | 7.25M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.35M | 4.13M | 5.98M | 6.60M | 7.58M | |
| Other Non-Current Liabilities | | | 360.00K | 500.00K | 487.00K | 529.00K | 705.00K | |
| Total Non-Current Liabilities | | | 3.00M | 4.53M | 6.47M | 7.13M | 8.28M | |
| |
| TOTAL LIABILITIES | | | 14.00M | 14.00M | 17.70M | 15.31M | 15.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.00M | -8.51M | -8.90M | -8.53M | -7.12M | |
| Additional Paid In Capital | | | 12.00M | 11.00M | 11.43M | 11.43M | 11.27M | |
| Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common Shares | | | 990.00K | 900.00K | 899.00K | 899.00K | 870.00K | |
| Other Shareholders' Equity | | | -30.00K | -30.00K | -29.00K | -28.00K | 176.00K | |
| Shares Outstanding | | | 4.93M | 4.48M | 4.49M | 4.50M | 4.35M | |
| Tangible Book Value per Share | | | -0.64 | -0.50 | -0.74 | -0.76 | -0.54 | |
| Total Shareholders' Equity | | | 970.00K | 3.79M | 3.40M | 3.78M | 5.19M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.00M | 18.00M | 21.10M | 19.08M | 20.72M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.21 | 1.15 | 1.89 | 1.81 | 1.51 | |
| Current Ratio | | | 0.88 | 1.16 | 1.19 | 1.31 | 1.64 | |
| Return On Assets (ROA) | | | -22.53% | 0.61% | -1.78% | -8.02% | -20.36% | |
| Return On Equity (ROE) | | | -348.45% | 2.90% | -11.05% | -40.51% | -81.26% | |
| Return On Invested Capital (ROIC) | | | N/A | 6.80% | 1.60% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 6.80% | 1.60% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 21.97% | 4.59% | N/A | N/A | |