| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 435.00K | 727.00K | 1.50M | 2.82M | 2.67M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 10.19M | 9.70M | 9.27M | 8.88M | 13.82M | |
| Inventories | | | 495.00K | 809.00K | 1.34M | 1.85M | 874.00K | |
| Other Current Assets | | | N/A | N/A | 1.00K | N/A | N/A | |
| Total Current Assets | | | 11.12M | 11.24M | 12.11M | 13.55M | 17.36M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 246.00K | 346.00K | 725.00K | 922.00K | 548.00K | |
| Investments And Advances | | | 413.00K | 434.00K | 427.00K | 483.00K | 322.00K | |
| Intangibles | | | 8.13M | 8.35M | 8.76M | 8.75M | 8.18M | |
| Other Non-Current Assets | | | N/A | 1.00K | 9.92M | 1.00K | N/A | |
| Total Non-Current Assets | | | 8.79M | 9.13M | 9.92M | 10.16M | 9.05M | |
| |
| TOTAL ASSETS | | | 19.91M | 20.37M | 22.03M | 23.71M | 26.41M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 722.00K | 463.00K | 315.00K | 91.00K | 93.00K | |
| Current Portion Of LT Debt. | | | 12.00K | 936.00K | 2.43M | 966.00K | 1.13M | |
| Accrued Expenses | | | 1.85M | 3.70M | 2.83M | 3.19M | 6.09M | |
| Accounts Payable | | | 3.40M | 1.66M | 1.25M | 1.03M | 988.00K | |
| Other Current Liabilities | | | 1.78M | 788.00K | 59.00K | 293.00K | 491.00K | |
| Total Current Liabilities | | | 7.77M | 7.55M | 6.88M | 5.58M | 8.79M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.76M | 2.31M | 3.23M | 2.23M | 3.08M | |
| Other Non-Current Liabilities | | | 5.90M | 5.42M | 5.31M | 8.64M | 8.50M | |
| Total Non-Current Liabilities | | | 8.66M | 7.74M | 8.54M | 10.88M | 11.57M | |
| |
| TOTAL LIABILITIES | | | 16.43M | 15.29M | 15.42M | 16.45M | 20.36M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.68M | -4.15M | -3.02M | -2.11M | -3.68M | |
| Additional Paid In Capital | | | 8.32M | 8.32M | 8.32M | 8.32M | 8.32M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 2.18M | 2.18M | 2.18M | 2.18M | 2.17M | |
| Other Shareholders' Equity | | | -337.00K | -1.28M | -879.00K | -1.14M | -765.00K | |
| Shares Outstanding | | | 4.12M | 4.12M | 4.12M | 4.12M | 4.08M | |
| Tangible Book Value per Share | | | -1.13 | -0.79 | -0.52 | -0.36 | -0.52 | |
| Total Shareholders' Equity | | | 3.48M | 5.08M | 6.61M | 7.25M | 6.04M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.91M | 20.37M | 22.03M | 23.71M | 26.41M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.00 | 0.55 | 0.54 | 0.32 | 0.52 | |
| Current Ratio | | | 1.43 | 1.49 | 1.76 | 2.43 | 1.98 | |
| Return On Assets (ROA) | | | -14.92% | -5.53% | -6.98% | 3.18% | 8.00% | |
| Return On Equity (ROE) | | | -85.30% | -22.19% | -23.28% | 10.38% | 34.97% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.01% | 7.48% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.01% | 7.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 0.02% | 13.90% | |