| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 25.00K | 123.00K | 137.00K | 1.04M | 3.73M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 2.97M | 2.12M | 3.24M | 3.18M | 2.33M | |
| Inventories | | | 4.11M | 3.59M | 4.32M | 4.38M | 4.74M | |
| Other Current Assets | | | 640.00K | 1.72M | 4.96M | 9.35M | 680.00K | |
| Total Current Assets | | | 7.75M | 7.55M | 12.65M | 17.95M | 11.47M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.00M | 4.36M | 4.67M | 4.42M | 11.66M | |
| Investments And Advances | | | 72.00K | 75.00K | 133.00K | 127.00K | 145.00K | |
| Intangibles | | | 194.00K | 309.00K | 425.00K | 623.00K | 872.00K | |
| Other Non-Current Assets | | | N/A | -1.00K | N/A | -1.00K | 62.00K | |
| Total Non-Current Assets | | | 5.14M | 5.51M | 5.80M | 5.93M | 13.81M | |
| |
| TOTAL ASSETS | | | 12.89M | 13.07M | 18.45M | 23.89M | 25.28M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 9.00M | 11.60M | 18.27M | 15.09M | 41.63M | |
| Accrued Expenses | | | 3.00K | 4.00K | 4.00K | 27.00K | 1.00K | |
| Accounts Payable | | | 1.71M | 1.86M | 1.35M | 888.00K | 1.04M | |
| Other Current Liabilities | | | 6.25M | 4.74M | 4.73M | 7.44M | 2.91M | |
| Total Current Liabilities | | | 16.96M | 18.21M | 24.34M | 23.45M | 45.57M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 473.00K | 860.00K | 1.17M | 1.41M | 3.20M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 300.00K | 222.00K | 385.00K | 1.53M | 1.82M | |
| Total Non-Current Liabilities | | | 390.00K | 700.00K | -825.00K | 932.00K | 3.36M | |
| |
| TOTAL LIABILITIES | | | 17.35M | 18.91M | 23.52M | 24.38M | 48.94M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.58M | -14.97M | -14.20M | -33.21M | -27.42M | |
| Additional Paid In Capital | | | 80.00K | 80.00K | 80.00K | 23.67M | 80.00K | |
| Minority Interest | | | -383.00K | -382.00K | -2.38M | -2.01M | -1.66M | |
| Common Shares | | | 9.05M | 9.05M | 9.05M | 9.05M | 3.69M | |
| Other Shareholders' Equity | | | N/A | 1.00K | 1.00K | N/A | 0.00 | |
| Shares Outstanding | | | 9.05M | 9.05M | 9.05M | 9.05M | 3.71M | |
| Tangible Book Value per Share | | | -0.51 | -0.68 | -0.61 | -0.12 | -6.62 | |
| Total Shareholders' Equity | | | -4.46M | -5.84M | -5.07M | -495.00K | -23.65M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.89M | 13.07M | 18.45M | 23.89M | 25.28M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.11 | -0.15 | -0.23 | -2.85 | -0.14 | |
| Current Ratio | | | 0.46 | 0.41 | 0.52 | 0.77 | 0.25 | |
| Return On Assets (ROA) | | | 11.15% | 5.59% | -26.20% | -21.29% | -21.22% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |