| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 235.00K | 1.89M | 2.81M | 5.53M | |
| Receivables | | | 2.55M | 880.00K | 980.00K | 230.00K | 1.22M | |
| Inventories | | | 1.07M | 1.50M | 1.21M | 1.05M | 710.00K | |
| Other Current Assets | | | 160.00K | 100.00K | 70.00K | 290.00K | 200.00K | |
| Total Current Assets | | | 5.67M | 2.72M | 4.15M | 4.37M | 7.67M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 700.00K | 330.00K | 410.00K | 820.00K | 1.68M | |
| Intangibles | | | 130.00K | 180.00K | 240.00K | 310.00K | 370.00K | |
| Other Non-Current Assets | | | 300.00K | 80.00K | 10.00K | 10.00K | 10.00K | |
| Total Non-Current Assets | | | 1.13M | 600.00K | 660.00K | 1.14M | 2.05M | |
| |
| TOTAL ASSETS | | | 6.80M | 3.32M | 4.81M | 5.51M | 9.72M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.74M | 610.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 270.00K | 100.00K | N/A | N/A | 0.00 | |
| Accrued Expenses | | | 310.00K | 210.00K | 140.00K | 540.00K | 520.00K | |
| Accounts Payable | | | 2.23M | 1.70M | 2.17M | 2.03M | 970.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Current Liabilities | | | 4.54M | 2.62M | 2.31M | 2.57M | 1.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 330.00K | 120.00K | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 50.00K | |
| Total Non-Current Liabilities | | | 330.00K | 120.00K | 0.00 | 0.00 | 40.00K | |
| |
| TOTAL LIABILITIES | | | 4.87M | 2.74M | 2.31M | 2.57M | 1.54M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -66.00M | -64.00M | -61.00M | -57.97M | -52.17M | |
| Additional Paid In Capital | | | 67.00M | 64.00M | 63.00M | 60.91M | 60.34M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Shares Outstanding | | | 16.00M | 15.00M | 14.00M | 12.93M | 12.91M | |
| Tangible Book Value per Share | | | 0.11 | 0.03 | 0.16 | 0.20 | 0.60 | |
| Total Shareholders' Equity | | | 1.92M | 580.00K | 2.50M | 2.93M | 8.18M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.80M | 3.32M | 4.81M | 5.51M | 9.72M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.08 | 1.26 | N/A | N/A | N/A | |
| Current Ratio | | | 1.25 | 1.04 | 1.80 | 1.70 | 5.11 | |
| Return On Assets (ROA) | | | -40.88% | -85.24% | -58.63% | -112.89% | -13.07% | |
| Return On Equity (ROE) | | | -144.79% | -487.93% | -112.80% | -212.29% | -15.53% | |