| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.29M | 391.00K | 403.00K | 720.00K | 3.28M | |
| Receivables | | | 41.00K | 134.00K | 559.00K | 880.00K | 1.45M | |
| Inventories | | | N/A | 1.49M | 3.21M | 4.44M | 6.51M | |
| Other Current Assets | | | 9.61M | 8.02M | 363.00K | 580.00K | 2.87M | |
| Total Current Assets | | | 10.95M | 10.04M | 4.54M | 6.62M | 14.11M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 13.42M | 16.48M | 7.37M | 8.73M | 5.37M | |
| Investments And Advances | | | N/A | 147.00K | N/A | N/A | N/A | |
| Goodwill | | | 33.31M | 33.31M | N/A | N/A | N/A | |
| Intangibles | | | 4.85M | 5.75M | 5.06M | 5.87M | 13.62M | |
| Other Non-Current Assets | | | 652.00K | 787.00K | 516.00K | 260.00K | 460.00K | |
| Total Non-Current Assets | | | 52.23M | 56.48M | 12.94M | 14.86M | 19.45M | |
| |
| TOTAL ASSETS | | | 63.18M | 66.52M | 17.48M | 21.48M | 33.56M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 8.42M | 7.42M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 4.88M | 578.00K | 8.04M | 6.62M | |
| Accrued Expenses | | | 1.17M | 2.04M | 1.46M | 2.50M | 1.61M | |
| Accounts Payable | | | 864.00K | 1.81M | 2.08M | 1.73M | 1.27M | |
| Other Current Liabilities | | | N/A | 0.00 | 88.00K | 740.00K | 0.00 | |
| Total Current Liabilities | | | 10.45M | 16.15M | 4.21M | 13.01M | 9.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 10.60M | 7.84M | 8.17M | |
| Other Non-Current Liabilities | | | 988.00K | 1.40M | 1.82M | 2.14M | 2.50M | |
| Total Non-Current Liabilities | | | 985.00K | 2.50M | 12.42M | 9.98M | 10.66M | |
| |
| TOTAL LIABILITIES | | | 11.44M | 18.65M | 16.63M | 22.99M | 20.16M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -115.88M | -94.19M | -82.71M | -75.02M | -58.61M | |
| Additional Paid In Capital | | | 167.67M | 141.88M | 83.56M | 73.50M | 72.00M | |
| Minority Interest | | | -3.00K | 1.10M | N/A | N/A | N/A | |
| Common Shares | | | 4.00K | 213.10K | 200.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -47.00K | -34.00K | -200.00 | N/A | N/A | |
| Shares Outstanding | | | 19.75M | 469.00K | 170.60K | 81.00K | 74.00K | |
| Tangible Book Value per Share | | | 0.69 | 18.33 | -24.64 | -91.23 | -2.97 | |
| Total Shareholders' Equity | | | 51.74M | 47.87M | 853.00K | -1.52M | 13.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 63.18M | 66.52M | 17.48M | 21.48M | 33.56M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 12.42 | -5.16 | 0.61 | |
| Current Ratio | | | 1.05 | 0.62 | 1.08 | 0.51 | 1.49 | |
| Return On Assets (ROA) | | | -45.78% | -17.26% | -43.96% | -76.44% | -13.44% | |
| Return On Equity (ROE) | | | -55.90% | -23.99% | -900.94% | N/A | -33.66% | |