| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 712.00K | 235.00K | 1.89M | 2.81M | 5.53M | |
| Receivables | | | 573.00K | 884.00K | 981.00K | 230.00K | 1.22M | |
| Inventories | | | 1.84M | 1.50M | 1.21M | 1.05M | 710.00K | |
| Other Current Assets | | | 126.00K | 104.00K | 67.00K | 290.00K | 200.00K | |
| Total Current Assets | | | 3.25M | 2.72M | 4.15M | 4.37M | 7.67M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 320.00K | 333.00K | 409.00K | 820.00K | 1.68M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 136.00K | 178.00K | 241.00K | 310.00K | 370.00K | |
| Other Non-Current Assets | | | 58.00K | 84.00K | 7.00K | 10.00K | 10.00K | |
| Total Non-Current Assets | | | 514.00K | 595.00K | 657.00K | 1.14M | 2.05M | |
| |
| TOTAL ASSETS | | | 3.77M | 3.32M | 4.81M | 5.51M | 9.72M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 609.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 107.00K | 99.00K | N/A | N/A | 0.00 | |
| Accrued Expenses | | | 145.00K | 209.00K | 138.00K | 540.00K | 520.00K | |
| Accounts Payable | | | 1.40M | 1.70M | 2.17M | 2.03M | 970.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Current Liabilities | | | 1.65M | 2.62M | 2.31M | 2.57M | 1.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 69.00K | 124.00K | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 50.00K | |
| Total Non-Current Liabilities | | | 69.00K | 124.00K | 0.00 | 0.00 | 40.00K | |
| |
| TOTAL LIABILITIES | | | 1.72M | 2.74M | 2.31M | 2.57M | 1.54M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -65.26M | -63.62M | -60.80M | -57.97M | -52.17M | |
| Additional Paid In Capital | | | 67.31M | 64.20M | 63.30M | 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 | | | 15.94M | 14.75M | 14.42M | 12.93M | 12.91M | |
| Tangible Book Value per Share | | | 0.12 | 0.03 | 0.16 | 0.20 | 0.60 | |
| Total Shareholders' Equity | | | 2.05M | 578.00K | 2.50M | 2.93M | 8.18M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.77M | 3.32M | 4.81M | 5.51M | 9.72M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.03 | 1.27 | N/A | N/A | N/A | |
| Current Ratio | | | 1.97 | 1.04 | 1.80 | 1.70 | 5.11 | |
| Return On Assets (ROA) | | | -79.80% | -85.14% | -58.71% | -112.89% | -13.07% | |
| Return On Equity (ROE) | | | -146.85% | -488.75% | -112.82% | -212.29% | -15.53% | |