| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.03M | 4.52M | 1.80M | 5.53M | 13.89M | |
| Receivables | | | 4.56M | 4.64M | 3.95M | 2.67M | 2.32M | |
| Inventories | | | 4.82M | 4.73M | 4.40M | 3.93M | 2.42M | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 13.00M | 14.00M | 10.00M | 12.13M | 18.63M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.95M | 2.53M | 2.41M | 1.92M | 384.00K | |
| Investments And Advances | | | 4.42M | 4.42M | 4.42M | 4.42M | 4.42M | |
| Goodwill | | | 5.90M | 5.90M | 5.40M | 5.40M | N/A | |
| Intangibles | | | 3.47M | 3.61M | 3.86M | 3.90M | 2.04M | |
| Other Non-Current Assets | | | 60.00K | 60.00K | 70.00K | -73.00K | 93.00K | |
| Total Non-Current Assets | | | 17.00M | 16.00M | 16.00M | 15.57M | 6.94M | |
| |
| TOTAL ASSETS | | | 30.00M | 30.00M | 26.00M | 27.70M | 25.57M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 140.00K | 490.00K | 0.00 | 501.00K | |
| Current Portion Of LT Debt. | | | N/A | 10.00K | 440.00K | 575.00K | 460.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | 1.28M | 867.00K | |
| Accounts Payable | | | 2.76M | 1.90M | 2.82M | 2.54M | 1.21M | |
| Other Current Liabilities | | | 1.45M | 2.18M | 1.54M | 416.00K | 315.00K | |
| Total Current Liabilities | | | 4.21M | 4.23M | 5.30M | 4.80M | 3.35M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.54M | 1.66M | 1.68M | 658.00K | 1.16M | |
| Other Non-Current Liabilities | | | 590.00K | 270.00K | 290.00K | 228.00K | 174.00K | |
| Total Non-Current Liabilities | | | 2.13M | 1.94M | 1.96M | 886.00K | 1.34M | |
| |
| TOTAL LIABILITIES | | | 6.34M | 6.17M | 7.26M | 5.69M | 4.69M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.82M | -5.23M | -8.28M | -3.05M | -2.31M | |
| Additional Paid In Capital | | | 21.00M | 29.00M | 27.00M | 24.50M | 21.62M | |
| Common Shares | | | 70.00K | 60.00K | 290.00K | 182.00K | 1.58M | |
| Other Shareholders' Equity | | | N/A | 0.00 | N/A | 371.00K | N/A | |
| Shares Outstanding | | | 36.00M | 29.00M | 70.00K | 1.80K | 200.00 | |
| Tangible Book Value per Share | | | 0.41 | 0.50 | 139.14 | 6.98K | 94.18K | |
| Total Shareholders' Equity | | | 24.00M | 24.00M | 19.00M | 22.01M | 20.88M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 30.00M | 30.00M | 26.00M | 27.70M | 25.57M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.06 | 0.07 | 0.11 | 0.03 | 0.08 | |
| Current Ratio | | | 3.09 | 3.31 | 1.89 | 2.52 | 5.56 | |
| Return On Assets (ROA) | | | -6.33% | -12.88% | -25.04% | -11.33% | -6.19% | |
| Return On Equity (ROE) | | | -7.92% | -16.10% | -34.26% | -14.25% | -7.58% | |
| Return On Invested Capital (ROIC) | | | N/A | 0.91% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.91% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 1.44% | N/A | N/A | N/A | |