| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 255.00K | 506.00K | 1.51M | N/A | 3.04M | |
| Cash Equivalents | | | -1.00K | 0.00 | N/A | 5.78M | N/A | |
| Marketable Securities | | | N/A | N/A | 0.00 | N/A | N/A | |
| Receivables | | | 2.83M | 2.55M | 2.53M | 3.96M | 4.17M | |
| Inventories | | | 5.17M | 5.51M | 8.05M | 8.52M | 10.02M | |
| Other Current Assets | | | 1.69M | 1.58M | 1.73M | 1.77M | 1.92M | |
| Total Current Assets | | | 9.95M | 10.15M | 13.82M | 20.03M | 19.14M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.63M | 3.25M | 3.19M | 2.89M | 2.74M | |
| Investments And Advances | | | N/A | N/A | 20.00K | 20.00K | 20.00K | |
| Goodwill | | | 2.38M | 2.38M | 2.38M | 2.38M | 2.38M | |
| Intangibles | | | 6.57M | 6.34M | 6.28M | 6.48M | 6.47M | |
| Other Non-Current Assets | | | 0.00 | 2.00K | 19.00K | 23.00K | 27.00K | |
| Total Non-Current Assets | | | 12.69M | 12.10M | 12.01M | 11.92M | 11.76M | |
| |
| TOTAL ASSETS | | | 22.64M | 22.25M | 25.84M | 31.95M | 30.91M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 329.00K | 169.00K | 52.00K | 41.00K | 8.00K | |
| Current Portion Of LT Debt. | | | 6.77M | 8.32M | 5.44M | 7.42M | 8.10M | |
| Accrued Expenses | | | 1.49M | 1.79M | 1.39M | 1.30M | 1.41M | |
| Accounts Payable | | | 5.57M | 5.11M | 5.36M | 6.34M | 7.09M | |
| Other Current Liabilities | | | 1.31M | 559.00K | 1.10M | 927.00K | 587.00K | |
| Total Current Liabilities | | | 15.47M | 15.96M | 13.33M | 16.04M | 17.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.15M | 7.93M | 12.01M | 12.43M | 9.67M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 410.00K | 384.00K | 385.00K | 447.00K | 413.00K | |
| Total Non-Current Liabilities | | | 10.68M | 8.43M | 12.68M | 14.00M | 10.08M | |
| |
| TOTAL LIABILITIES | | | 26.15M | 24.38M | 26.01M | 30.04M | 27.28M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.78M | -5.83M | -6.56M | -4.53M | -6.62M | |
| Additional Paid In Capital | | | 13.00K | 3.37M | 2.85M | 3.28M | 6.68M | |
| Minority Interest | | | 121.00K | 113.00K | 279.00K | 1.13M | N/A | |
| Common Shares | | | 84.00K | 81.00K | 3.14M | 2.58M | 2.53M | |
| Other Shareholders' Equity | | | 172.00K | 247.00K | 396.00K | 595.00K | 1.03M | |
| Shares Outstanding | | | 8.36M | 8.01M | 3.79M | 3.10M | 3.05M | |
| Tangible Book Value per Share | | | -1.49 | -1.36 | -2.33 | -2.24 | -1.71 | |
| Total Shareholders' Equity | | | -3.51M | -2.13M | -174.00K | 1.92M | 3.63M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.64M | 22.25M | 25.84M | 31.95M | 30.91M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.98 | -3.80 | -69.34 | 6.50 | 2.67 | |
| Current Ratio | | | 0.64 | 0.64 | 1.04 | 1.25 | 1.11 | |
| Return On Assets (ROA) | | | -13.86% | -12.79% | -11.00% | 11.32% | -5.24% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | 188.63% | -44.63% | |