| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 1.58M | 2.62M | 610.00K | 580.00K | |
| Receivables | | | 2.10M | 1.66M | 979.70K | 2.93M | 3.44M | |
| Inventories | | | 1.22M | 1.39M | 1.14M | 980.00K | 1.52M | |
| Other Current Assets | | | 2.24M | 2.79M | 3.31M | 1.51M | 1.61M | |
| Total Current Assets | | | 6.38M | 7.43M | 8.05M | 6.02M | 7.15M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.79M | 1.74M | 1.65M | 1.57M | 1.68M | |
| Investments And Advances | | | 1.25M | 1.27M | 1.70M | 1.15M | 750.00K | |
| Total Non-Current Assets | | | 3.04M | 3.00M | 3.35M | 2.72M | 2.42M | |
| |
| TOTAL ASSETS | | | 9.42M | 10.43M | 11.40M | 8.74M | 9.57M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 20.00K | |
| Accrued Expenses | | | 55.80K | 50.80K | 34.60K | 20.00K | 20.00K | |
| Accounts Payable | | | 1.37M | 1.50M | 1.40M | 1.96M | 2.08M | |
| Other Current Liabilities | | | 334.50K | 397.20K | 194.10K | 20.00K | 210.00K | |
| Total Current Liabilities | | | 1.76M | 1.95M | 1.63M | 2.00M | 2.33M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 20.00K | |
| Deferred Taxes/Income | | | 0.00 | 0.00 | 12.30K | 30.00K | 30.00K | |
| Other Non-Current Liabilities | | | 141.40K | 159.70K | 98.80K | 40.00K | 10.00K | |
| Total Non-Current Liabilities | | | 141.40K | 159.70K | 111.00K | 80.00K | 60.00K | |
| |
| TOTAL LIABILITIES | | | 1.90M | 2.11M | 1.74M | 2.08M | 2.39M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.68M | -3.44M | -1.84M | 1.16M | 1.51M | |
| Additional Paid In Capital | | | -5.01M | -5.01M | -5.01M | -5.01M | -5.01M | |
| Common Shares | | | 17.33M | 17.33M | 17.19M | 10.93M | 10.78M | |
| Other Shareholders' Equity | | | -115.80K | -555.00K | -677.30K | -410.00K | -100.00K | |
| Shares Outstanding | | | 1.80M | 1.80M | 1.77M | 1.45M | 1.43M | |
| Tangible Book Value per Share | | | 4.19 | 4.63 | 5.47 | 0.46 | 0.50 | |
| Total Shareholders' Equity | | | 7.52M | 8.32M | 9.66M | 6.67M | 7.18M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.42M | 10.43M | 11.40M | 8.74M | 9.57M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Current Ratio | | | 3.63 | 3.81 | 4.93 | 3.01 | 3.07 | |
| Return On Assets (ROA) | | | -31.18% | -15.32% | -23.06% | -4.12% | 7.84% | |
| Return On Equity (ROE) | | | -39.06% | -19.20% | -27.22% | -5.40% | 10.45% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 11.46% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 11.46% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 11.46% | |