| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 174.40K | 296.60K | 1.33M | 1.61M | 1.97M | |
| Receivables | | | 397.40K | 200.50K | 338.30K | 561.40K | 585.60K | |
| Inventories | | | 1.79M | 1.60M | 1.30M | 1.89M | 982.30K | |
| Other Current Assets | | | 192.00K | 158.10K | 401.10K | 142.80K | 65.40K | |
| Total Current Assets | | | 2.55M | 2.25M | 3.37M | 4.21M | 3.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 662.30K | 695.00K | 740.70K | 787.10K | 452.70K | |
| Goodwill | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangibles | | | 965.80K | 1.00M | 1.15M | 1.22M | 1.16M | |
| Total Non-Current Assets | | | 1.63M | 1.70M | 1.89M | 2.01M | 1.61M | |
| |
| TOTAL ASSETS | | | 4.18M | 3.95M | 5.26M | 6.22M | 5.21M | |
| |
| 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 | 45.90K | |
| Accrued Expenses | | | 45.20K | 82.40K | 44.70K | 36.30K | 76.40K | |
| Accounts Payable | | | 903.20K | 626.10K | 550.90K | 763.80K | 420.30K | |
| Other Current Liabilities | | | 435.00K | 1.10M | 929.30K | 878.70K | 655.70K | |
| Total Current Liabilities | | | 1.38M | 1.81M | 1.52M | 1.68M | 1.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 1.88M | 351.70K | 282.90K | 287.70K | 243.50K | |
| Total Non-Current Liabilities | | | 1.89M | 390.50K | 363.90K | 388.90K | 348.90K | |
| |
| TOTAL LIABILITIES | | | 3.27M | 2.20M | 1.89M | 2.07M | 1.55M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -14.35M | -13.52M | -11.90M | -10.27M | -8.47M | |
| Additional Paid In Capital | | | 6.02M | 6.02M | 6.02M | 6.02M | 4.49M | |
| Minority Interest | | | 4.30K | 38.80K | 80.90K | 101.20K | 105.40K | |
| Common Shares | | | 9.24M | 9.24M | 9.24M | 8.40M | 7.64M | |
| Shares Outstanding | | | 9.24M | 9.24M | 9.24M | 8.40M | 7.64M | |
| Tangible Book Value per Share | | | -0.01 | 0.08 | 0.24 | 0.35 | 0.33 | |
| Total Shareholders' Equity | | | 912.20K | 1.75M | 3.37M | 4.15M | 3.67M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.18M | 3.95M | 5.26M | 6.22M | 5.21M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 1.85 | 1.25 | 2.21 | 2.51 | 3.00 | |
| Return On Assets (ROA) | | | -32.97% | -41.10% | -30.84% | -29.04% | -10.44% | |
| Return On Equity (ROE) | | | -151.10% | -92.75% | -48.12% | -43.50% | -14.84% | |
| 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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |