| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 381.10K | 500.21K | 798.42K | 1.94M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 912.10K | 933.78K | 1.45M | 1.02M | |
| Inventories | | | 1.86M | 2.08M | 2.25M | 1.50M | |
| Other Current Assets | | | N/A | 0.00 | 5.49M | 16.33M | |
| Total Current Assets | | | 3.15M | 3.51M | 9.99M | 20.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 309.88K | 319.15K | 434.67K | 297.25K | |
| Investments And Advances | | | 16.67K | 16.67K | 12.67K | 8.67K | |
| Goodwill | | | N/A | 4.69M | 4.68M | 4.68M | |
| Intangibles | | | 4.86M | 128.47K | 198.15K | 213.78K | |
| Total Non-Current Assets | | | 5.19M | 5.15M | 5.33M | 5.20M | |
| |
| TOTAL ASSETS | | | 8.34M | 8.66M | 15.32M | 26.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 3.00M | 3.00M | |
| Current Portion Of LT Debt. | | | 444.30K | 933.19K | 2.15M | 1.44M | |
| Accounts Payable | | | 814.65K | 456.94K | 1.18M | 1.55M | |
| Other Current Liabilities | | | 720.91K | 1.21M | 950.03K | 2.10M | |
| Total Current Liabilities | | | 1.98M | 2.60M | 7.29M | 8.09M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.82M | 408.40K | 450.52K | 1.04M | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 2.54M | -26.87K | 790.69K | 1.05M | |
| |
| TOTAL LIABILITIES | | | 4.52M | 2.57M | 8.08M | 9.14M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.84M | -2.89M | -15.17M | -5.62M | |
| Additional Paid In Capital | | | 3.49M | -650.53K | 1.05M | 992.71K | |
| Minority Interest | | | -279.76K | -435.26K | 340.17K | 6.38K | |
| Common Shares | | | 12.44M | 8.97M | 20.70M | 20.70M | |
| Other Shareholders' Equity | | | -5.27M | 668.12K | 668.12K | 782.74K | |
| Shares Outstanding | | | 12.44M | 8.97M | 6.90M | 6.90M | |
| Tangible Book Value per Share | | | -0.08 | 0.14 | 0.34 | 1.73 | |
| Total Shareholders' Equity | | | 3.82M | 6.10M | 7.25M | 16.86M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.34M | 8.66M | 15.32M | 26.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.74 | 0.07 | 0.48 | 0.24 | |
| Current Ratio | | | 1.59 | 1.35 | 1.37 | 2.57 | |
| Return On Assets (ROA) | | | -70.43% | -48.25% | -62.36% | -10.79% | |
| Return On Equity (ROE) | | | -153.68% | -68.57% | -131.87% | -16.64% | |