| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 5.77M | 6.28M | 1.93M | 2.28M | 2.93M | |
| Receivables | | | 6.20M | 4.52M | 1.70M | 1.86M | 4.23M | |
| Inventories | | | 1.29M | 1.61M | 1.14M | 817.00K | 1.32M | |
| Other Current Assets | | | 1.01M | 2.00K | 1.11M | 2.00K | 2.00K | |
| Total Current Assets | | | 14.28M | 12.41M | 5.87M | 4.96M | 8.48M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 238.00K | 153.00K | 64.00K | 7.00K | 67.00K | |
| Investments And Advances | | | 302.00K | 318.00K | 457.00K | 467.00K | 438.00K | |
| Intangibles | | | 390.00K | 253.00K | 308.00K | 8.00K | 3.00K | |
| Total Non-Current Assets | | | 930.00K | 724.00K | 829.00K | 482.00K | 508.00K | |
| |
| TOTAL ASSETS | | | 15.21M | 13.14M | 6.70M | 5.45M | 8.99M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.49M | 4.43M | 818.00K | 0.00 | 0.00 | |
| Accrued Expenses | | | 200.00K | 236.00K | 84.00K | 73.00K | 299.00K | |
| Accounts Payable | | | 2.97M | 1.16M | 1.01M | 785.00K | 2.97M | |
| Other Current Liabilities | | | 1.26M | 219.00K | 110.00K | 0.00 | 0.00 | |
| Total Current Liabilities | | | 7.92M | 6.05M | 2.02M | 858.00K | 3.27M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.70M | 1.70M | 0.00 | 916.00K | 2.00M | |
| Other Non-Current Liabilities | | | 56.00K | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 1.76M | 1.70M | 0.00 | 916.00K | 2.00M | |
| |
| TOTAL LIABILITIES | | | 9.68M | 7.75M | 2.02M | 1.77M | 5.26M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 410.00K | 754.00K | 10.00K | 56.00K | -27.97M | |
| Additional Paid In Capital | | | 2.74M | 2.38M | 2.41M | 1.63M | 29.72M | |
| Common Shares | | | 2.38M | 2.26M | 2.25M | 1.98M | 1.98M | |
| Shares Outstanding | | | 111.59M | 105.54M | 107.21M | 93.63M | 99.15M | |
| Tangible Book Value per Share | | | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | |
| Total Shareholders' Equity | | | 5.53M | 5.39M | 4.68M | 3.67M | 3.73M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.21M | 13.14M | 6.70M | 5.45M | 8.99M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.94 | 1.14 | N/A | 0.25 | 0.54 | |
| Current Ratio | | | 1.80 | 2.05 | 2.90 | 5.79 | 2.59 | |
| Return On Assets (ROA) | | | -2.03% | 5.66% | 0.09% | -0.95% | 4.43% | |
| Return On Equity (ROE) | | | -5.59% | 13.80% | 0.13% | -1.42% | 10.68% | |
| Return On Invested Capital (ROIC) | | | N/A | 3.09% | N/A | N/A | 3.82% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 6.79% | N/A | N/A | 7.82% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 7.13% | N/A | N/A | 7.83% | |