| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 3.28M | 3.62M | 3.90M | 1.18M | |
| Cash Equivalents | | | 114.00K | 114.00K | 278.00K | 114.00K | 120.00K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 8.36M | 9.58M | 13.97M | 18.01M | 22.29M | |
| Inventories | | | 4.48M | 4.61M | 3.36M | 2.74M | 5.65M | |
| Other Current Assets | | | 1.69M | 846.00K | 6.28M | 3.89M | 1.48M | |
| Total Current Assets | | | 17.27M | 18.43M | 27.51M | 28.67M | 30.72M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.64M | 1.70M | 1.80M | 727.00K | 534.00K | |
| Investments And Advances | | | 395.00K | 398.00K | 428.00K | 1.11M | 1.22M | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangibles | | | 170.00K | 279.00K | 1.83M | 1.98M | 2.97M | |
| Other Non-Current Assets | | | N/A | 1.00K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 2.21M | 2.38M | 4.06M | 3.83M | 4.72M | |
| |
| TOTAL ASSETS | | | 19.48M | 20.82M | 31.57M | 32.49M | 35.44M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.00K | 10.00K | 117.00K | 376.00K | 499.00K | |
| Current Portion Of LT Debt. | | | 3.56M | 1.64M | 1.19M | 1.49M | 776.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 10.10M | 9.83M | 9.68M | 9.19M | 9.31M | |
| Other Current Liabilities | | | 18.50M | 18.28M | 20.12M | 25.69M | 18.40M | |
| Total Current Liabilities | | | 32.16M | 29.76M | 31.11M | 36.75M | 28.98M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.43M | 5.47M | 4.59M | 4.31M | 2.98M | |
| Other Non-Current Liabilities | | | 5.39M | 7.07M | 3.43M | 2.21M | 914.00K | |
| Total Non-Current Liabilities | | | 9.81M | 12.53M | 8.01M | 6.52M | 3.90M | |
| |
| TOTAL LIABILITIES | | | 41.97M | 42.29M | 39.12M | 43.26M | 32.88M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -46.83M | -43.32M | -28.03M | -23.78M | -6.75M | |
| Additional Paid In Capital | | | 21.92M | 21.51M | 20.23M | 12.69M | 7.54M | |
| Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | -3.00K | |
| Common Shares | | | 2.32M | 103.00K | 156.00K | 407.00K | 1.83M | |
| Other Shareholders' Equity | | | 88.00K | 227.00K | 100.00K | -93.00K | -54.00K | |
| Shares Outstanding | | | 503.50K | 22.40K | 100.00 | 0.00 | 0.00 | |
| Tangible Book Value per Share | | | -45.01 | -970.77 | -156.28K | -425.20K | -17.91 | |
| Total Shareholders' Equity | | | -22.49M | -21.48M | -7.55M | -10.77M | 2.56M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.48M | 20.82M | 31.57M | 32.49M | 35.44M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.20 | -0.25 | -0.62 | -0.43 | 1.36 | |
| Current Ratio | | | 0.54 | 0.62 | 0.88 | 0.78 | 1.06 | |
| Return On Assets (ROA) | | | -95.41% | -80.94% | -30.27% | -62.90% | -18.55% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -256.92% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.07% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 0.08% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 0.13% | |