| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 614.00K | 708.00K | 568.00K | 983.00K | 2.51M | |
| Cash Equivalents | | | N/A | N/A | N/A | 983.00K | 0.00 | |
| Receivables | | | 2.10M | 1.38M | 1.14M | 1.83M | 2.44M | |
| Inventories | | | 1.78M | 2.90M | 3.17M | 3.21M | 3.07M | |
| Other Current Assets | | | 300.00K | 314.00K | 528.00K | 416.00K | 289.00K | |
| Total Current Assets | | | 4.79M | 5.31M | 5.40M | 6.43M | 8.31M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 280.00K | 422.00K | 429.00K | 391.00K | 541.00K | |
| Investments And Advances | | | 204.00K | 172.00K | 166.00K | 188.00K | 194.00K | |
| Goodwill | | | 1.63M | 2.12M | 2.12M | 2.12M | 2.31M | |
| Intangibles | | | 1.36M | 1.49M | 1.31M | 1.20M | 1.10M | |
| Other Non-Current Assets | | | N/A | N/A | -1.00K | -1.00K | -1.00K | |
| Total Non-Current Assets | | | 3.47M | 4.20M | 4.02M | 3.89M | 4.15M | |
| |
| TOTAL ASSETS | | | 8.26M | 9.51M | 9.43M | 10.32M | 12.46M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 35.00K | 45.00K | 14.00K | 15.00K | 1.00K | |
| Current Portion Of LT Debt. | | | 156.00K | 1.21M | 1.07M | 2.15M | 418.00K | |
| Accrued Expenses | | | 2.12M | 886.00K | 991.00K | 1.40M | 1.53M | |
| Accounts Payable | | | 2.21M | 2.16M | 2.12M | 1.92M | 1.84M | |
| Other Current Liabilities | | | 922.00K | 2.06M | 3.09M | 3.01M | 3.55M | |
| Total Current Liabilities | | | 5.45M | 6.36M | 7.29M | 8.49M | 7.35M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.96M | 2.14M | 3.36M | 2.80M | 3.24M | |
| Other Non-Current Liabilities | | | 890.00K | 624.00K | 680.00K | 569.00K | 466.00K | |
| Total Non-Current Liabilities | | | 3.85M | 2.77M | 4.04M | 3.37M | 3.71M | |
| |
| TOTAL LIABILITIES | | | 9.29M | 9.13M | 11.33M | 11.86M | 11.06M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.05M | -6.89M | -6.95M | -4.29M | -1.36M | |
| Additional Paid In Capital | | | 1.56M | 3.70M | 2.07M | 534.00K | 523.00K | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 4.67M | 3.77M | 3.18M | 2.81M | 2.81M | |
| Treasury Stock | | | N/A | N/A | N/A | -375.00K | -375.00K | |
| Other Shareholders' Equity | | | -207.00K | -195.00K | -204.00K | -214.00K | -194.00K | |
| Shares Outstanding | | | 167.90K | 137.10K | 116.40K | 15.43M | 15.19M | |
| Tangible Book Value per Share | | | -23.89 | -23.54 | -45.82 | -0.31 | -0.13 | |
| Total Shareholders' Equity | | | -1.03M | 378.00K | -1.90M | -1.53M | 1.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.26M | 9.51M | 9.43M | 10.32M | 12.46M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.91 | 5.79 | -1.77 | -1.84 | 2.31 | |
| Current Ratio | | | 0.88 | 0.83 | 0.74 | 0.76 | 1.13 | |
| Return On Assets (ROA) | | | -38.16% | 0.77% | -24.26% | -28.34% | -20.62% | |
| Return On Equity (ROE) | | | N/A | 19.31% | N/A | N/A | -183.24% | |
| Return On Invested Capital (ROIC) | | | N/A | 3.09% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.09% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |