| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.22M | 857.00K | 773.40K | 1.76M | 495.00K | |
| Receivables | | | 1.35M | 1.03M | 1.97M | 1.38M | 614.50K | |
| Inventories | | | 1.68M | 1.10M | 1.56M | 2.17M | 375.20K | |
| Other Current Assets | | | 501.50K | 743.90K | 260.50K | 8.00K | 647.20K | |
| Total Current Assets | | | 4.76M | 3.73M | 4.56M | 1.77M | 495.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 554.00K | 697.30K | 966.70K | 1.21M | 839.30K | |
| Investments And Advances | | | 0.00 | 187.50K | 50.80K | 45.10K | 600.00 | |
| Goodwill | | | 4.04M | 4.04M | 4.04M | 4.04M | 0.00 | |
| Intangibles | | | 3.43M | 3.62M | 4.09M | 4.33M | 13.40K | |
| Other Non-Current Assets | | | 22.70K | 22.70K | 1.47M | 30.80K | 35.00K | |
| Total Non-Current Assets | | | 8.04M | 8.56M | 10.61M | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 12.80M | 12.29M | 15.18M | 1.77M | 495.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 200.00K | 0.00 | 2.74M | 106.50K | |
| Current Portion Of LT Debt. | | | 1.06M | 253.90K | 326.90K | 525.70K | 277.00K | |
| Accrued Expenses | | | 305.90K | 604.00K | 254.60K | 125.80K | 15.40K | |
| Accounts Payable | | | 197.40K | 175.30K | 415.30K | 35.00K | 28.00K | |
| Other Current Liabilities | | | 1.13M | 1.63M | 1.41M | 1.59M | 136.40K | |
| Total Current Liabilities | | | 2.70M | 2.86M | 2.41M | 35.00K | 28.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 377.50K | 1.37M | 897.90K | 1.71M | 941.60K | |
| Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 2.12M | 1.47M | |
| Total Non-Current Liabilities | | | 377.50K | 1.37M | 897.90K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 3.08M | 4.24M | 3.31M | 35.00K | 28.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.76M | -10.20M | -6.26M | -283.00K | -33.00K | |
| Additional Paid In Capital | | | 2.81M | 1.79M | 1.67M | 174.00K | 32.90K | |
| Common Shares | | | 18.68M | 16.47M | 16.46M | 1.85M | 500.00K | |
| Shares Outstanding | | | 25.29M | 21.21M | 21.20M | 15.00M | 11.25M | |
| Tangible Book Value per Share | | | 0.09 | 0.02 | 0.18 | -0.28 | -0.05 | |
| Total Shareholders' Equity | | | 9.73M | 8.06M | 11.87M | 1.74M | 467.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.80M | 12.29M | 15.18M | 1.77M | 495.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 0.20 | 0.08 | 2.56 | 2.24 | |
| Current Ratio | | | 1.76 | 1.30 | 1.90 | 50.57 | 17.68 | |
| Return On Assets (ROA) | | | -26.39% | -32.01% | -33.97% | -14.12% | -6.67% | |
| Return On Equity (ROE) | | | -34.74% | -48.86% | -43.42% | -14.37% | -7.07% | |