| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 526.80K | 339.90K | 534.50K | 853.30K | 2.12M | |
| Receivables | | | 914.00K | 1.84M | 2.01M | 1.11M | 1.85M | |
| Inventories | | | 2.77M | 3.09M | 3.49M | 3.12M | 3.34M | |
| Other Current Assets | | | 391.20K | 376.50K | 198.70K | 319.40K | 456.50K | |
| Total Current Assets | | | 4.60M | 5.64M | 6.23M | 5.40M | 7.77M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 51.50K | 105.20K | 230.30K | 321.50K | 152.50K | |
| Intangibles | | | 460.20K | 0.00 | 5.23M | 4.95M | 2.86M | |
| Other Non-Current Assets | | | 118.20K | 73.20K | 191.20K | 76.70K | 194.50K | |
| Total Non-Current Assets | | | 629.90K | 178.40K | 5.79M | 5.47M | 3.40M | |
| |
| TOTAL ASSETS | | | 5.23M | 5.82M | 12.02M | 10.87M | 11.17M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 750.00K | 1.02M | 750.00K | 924.20K | |
| Current Portion Of LT Debt. | | | 144.90K | 620.00K | 795.40K | 709.40K | 1.12M | |
| Accounts Payable | | | 1.70M | 2.24M | 3.09M | 2.01M | 1.78M | |
| Other Current Liabilities | | | 1.33M | 1.10M | 363.80K | 1.01M | 513.30K | |
| Total Current Liabilities | | | 3.18M | 4.71M | 5.26M | 4.48M | 4.34M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.94M | 5.32M | 9.73M | 8.89M | 6.58M | |
| Other Non-Current Liabilities | | | 807.00K | 270.80K | 1.56M | 277.60K | 461.80K | |
| Total Non-Current Liabilities | | | 6.75M | 5.59M | 11.29M | 9.17M | 7.04M | |
| |
| TOTAL LIABILITIES | | | 9.93M | 10.30M | 16.56M | 13.65M | 11.38M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -36.05M | -35.73M | -29.83M | -26.55M | -21.71M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 6.13M | |
| Common Shares | | | 31.35M | 31.25M | 24.37M | 22.85M | 20.62M | |
| Other Shareholders' Equity | | | N/A | 0.00 | 918.60K | 918.60K | 879.00K | |
| Shares Outstanding | | | 78.60M | 77.21M | 20.67M | 15.99M | 11.16M | |
| Tangible Book Value per Share | | | -0.07 | -0.06 | -0.47 | -0.48 | -0.28 | |
| Total Shareholders' Equity | | | -4.70M | -4.48M | -4.54M | -2.78M | -215.20K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.23M | 5.82M | 12.02M | 10.87M | 11.17M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.27 | -1.35 | -2.37 | -3.47 | -34.86 | |
| Current Ratio | | | 1.45 | 1.20 | 1.18 | 1.21 | 1.79 | |
| Return On Assets (ROA) | | | -171.11% | -189.51% | -32.39% | -52.87% | -30.55% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |