ASSETS | |
---|
Current Assets | |
---|
Cash | | | 110.00K | 270.00K | 70.00K | 570.00K | 560.00K | |
Receivables | | | 1.39M | 1.76M | 1.74M | 2.50M | 2.65M | |
Inventories | | | 4.97M | 4.85M | 4.06M | 8.48M | 6.17M | |
Other Current Assets | | | 1.08M | 790.00K | 230.00K | 610.00K | 990.00K | |
Total Current Assets | | | 7.54M | 7.68M | 6.10M | 12.17M | 10.38M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.04M | 2.27M | 2.84M | 3.56M | 2.89M | |
Intangibles | | | 740.00K | 760.00K | 940.00K | 1.12M | 1.28M | |
Other Non-Current Assets | | | 720.00K | 700.00K | 760.00K | 1.00M | 560.00K | |
Total Non-Current Assets | | | 3.99M | 4.23M | 5.03M | 6.18M | 5.22M | |
|
TOTAL ASSETS | | | 11.53M | 11.91M | 11.13M | 18.35M | 15.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.18M | 2.40M | 2.15M | 2.71M | 2.60M | |
Current Portion Of LT Debt. | | | 70.00K | 70.00K | 30.00K | 30.00K | 3.08M | |
Accrued Expenses | | | 1.46M | 1.29M | 1.32M | 1.29M | 1.03M | |
Accounts Payable | | | 3.06M | 2.26M | 2.01M | 4.31M | 1.52M | |
Other Current Liabilities | | | 30.00K | 30.00K | 30.00K | 30.00K | 30.00K | |
Total Current Liabilities | | | 6.80M | 6.06M | 5.53M | 8.37M | 8.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.55M | 1.57M | 2.59M | 50.00K | 170.00K | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 770.00K | 990.00K | 1.77M | 2.57M | N/A | |
Total Non-Current Liabilities | | | 2.32M | 2.56M | 4.36M | 2.61M | 170.00K | |
|
TOTAL LIABILITIES | | | 9.12M | 8.62M | 9.89M | 10.98M | 8.43M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -28.46M | -27.31M | -27.39M | -19.92M | -19.18M | |
Additional Paid In Capital | | | 31.79M | 31.51M | 29.57M | 28.16M | 27.91M | |
Common Shares | | | 10.00K | 10.00K | 10.00K | 10.00K | 10.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | -740.00K | |
Other Shareholders' Equity | | | -930.00K | -930.00K | -950.00K | -890.00K | -830.00K | |
Shares Outstanding | | | 13.27M | 13.01M | 11.56M | 9.77M | 9.34M | |
Tangible Book Value per Share | | | 0.09 | 0.16 | -0.02 | 0.59 | 0.58 | |
Total Shareholders' Equity | | | 2.41M | 3.29M | 1.24M | 7.36M | 7.17M | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.53M | 11.91M | 11.13M | 18.35M | 15.60M | |
|
Statistics | |
---|
Debt/Equity | | | 1.55 | 1.21 | 3.82 | 0.38 | 0.39 | |
Current Ratio | | | 1.11 | 1.27 | 1.10 | 1.45 | 1.26 | |
Return On Assets (ROA) | | | -5.64% | 0.67% | -67.12% | -4.03% | -8.59% | |
Return On Equity (ROE) | | | -26.97% | 2.43% | -602.42% | -10.05% | -18.69% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |