| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 745.10K | 719.30K | 2.87M | 4.12M | 5.21M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.54M | 1.32M | 1.24M | 1.46M | 946.40K | |
| Inventories | | | 761.50K | 861.80K | 950.90K | 871.40K | 678.50K | |
| Other Current Assets | | | 249.30K | 149.80K | 1.26M | 267.40K | 241.80K | |
| Total Current Assets | | | 3.29M | 3.05M | 6.32M | 6.71M | 7.07M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 341.50K | 387.40K | 225.70K | 276.00K | 373.90K | |
| Investments And Advances | | | 262.80K | 289.50K | 167.00K | 150.70K | 223.20K | |
| Goodwill | | | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | |
| Intangibles | | | 1.37M | 1.42M | 1.24M | 1.27M | 885.50K | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 14.90K | 261.30K | |
| Total Non-Current Assets | | | 5.06M | 5.18M | 4.72M | 4.79M | 4.83M | |
| |
| TOTAL ASSETS | | | 8.35M | 8.23M | 11.04M | 11.50M | 11.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 550.60K | 907.70K | 790.10K | 683.60K | 599.10K | |
| Current Portion Of LT Debt. | | | 802.10K | 494.10K | 419.40K | 312.00K | 264.50K | |
| Accrued Expenses | | | 321.30K | 458.30K | 437.00K | 641.50K | 713.60K | |
| Accounts Payable | | | 1.28M | 1.19M | 1.21M | 1.14M | 995.60K | |
| Other Current Liabilities | | | 131.90K | 107.20K | 236.80K | 710.80K | 618.70K | |
| Total Current Liabilities | | | 3.09M | 3.16M | 3.10M | 3.49M | 3.19M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 925.40K | 1.11M | 1.88M | 2.83M | 3.61M | |
| Other Non-Current Liabilities | | | 54.20K | 55.60K | 31.30K | 44.20K | 49.70K | |
| Total Non-Current Liabilities | | | 979.50K | 1.17M | 1.91M | 2.88M | 3.66M | |
| |
| TOTAL LIABILITIES | | | 4.07M | 4.33M | 5.00M | 6.36M | 6.85M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -26.73M | -37.91M | -37.85M | -33.98M | -31.94M | |
| Additional Paid In Capital | | | 27.74M | 39.10M | 41.45M | 37.41M | 35.48M | |
| Common Shares | | | 3.23M | 2.68M | 2.37M | 1.66M | 1.49M | |
| Other Shareholders' Equity | | | 44.50K | 39.00K | 58.30K | 38.80K | 26.90K | |
| Shares Outstanding | | | 64.56M | 53.82M | 48.35M | 34.67M | 30.98M | |
| Tangible Book Value per Share | | | -0.00 | -0.01 | 0.04 | 0.02 | 0.03 | |
| Total Shareholders' Equity | | | 4.28M | 3.90M | 6.03M | 5.14M | 5.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.35M | 8.23M | 11.04M | 11.50M | 11.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.34 | 0.52 | 0.44 | 0.68 | 0.83 | |
| Current Ratio | | | 1.07 | 0.97 | 2.04 | 1.93 | 2.22 | |
| Return On Assets (ROA) | | | -30.70% | -37.45% | -37.91% | -20.80% | -14.49% | |
| Return On Equity (ROE) | | | -59.83% | -78.95% | -69.35% | -46.55% | -34.16% | |
| 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 | |