| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 10.45M | 7.81M | 2.92M | 3.12M | 3.94M | |
| Marketable Securities | | | 0.00 | 107.00K | 209.00K | N/A | N/A | |
| Receivables | | | 7.44M | 6.94M | 5.84M | 8.17M | 6.54M | |
| Inventories | | | 6.00M | 5.61M | 7.19M | 9.97M | 5.16M | |
| Other Current Assets | | | 757.00K | 608.00K | 650.00K | 502.00K | 723.00K | |
| Total Current Assets | | | 24.65M | 21.08M | 16.81M | 21.75M | 16.36M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.52M | 5.62M | 5.89M | 2.77M | 3.05M | |
| Intangibles | | | 1.24M | 1.35M | 1.56M | 1.83M | 2.16M | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 22.00K | 397.00K | |
| Total Non-Current Assets | | | 7.07M | 7.34M | 7.70M | 4.97M | 5.99M | |
| |
| TOTAL ASSETS | | | 31.71M | 28.42M | 24.51M | 26.72M | 22.35M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 240.00K | 84.00K | 52.00K | 1.20M | 1.13M | |
| Current Portion Of LT Debt. | | | 553.00K | 550.00K | 540.00K | 1.89M | 824.00K | |
| Accrued Expenses | | | N/A | 3.35M | 2.94M | 3.34M | 2.18M | |
| Accounts Payable | | | 5.02M | 2.03M | 2.33M | 3.70M | 1.70M | |
| Other Current Liabilities | | | 3.16M | 1.65M | 757.00K | 3.21M | 1.35M | |
| Total Current Liabilities | | | 8.97M | 7.66M | 6.62M | 13.33M | 7.18M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.41M | 4.50M | 5.79M | 2.49M | 3.33M | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | -4.68M | |
| Total Non-Current Liabilities | | | 4.41M | 4.50M | 5.79M | 2.49M | 3.33M | |
| |
| TOTAL LIABILITIES | | | 13.38M | 12.16M | 12.41M | 15.83M | 10.52M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -48.09M | -50.06M | -53.92M | -55.04M | -54.26M | |
| Common Shares | | | 66.53M | 66.47M | 66.23M | 66.23M | 66.23M | |
| Other Shareholders' Equity | | | -114.00K | -138.00K | -210.00K | -290.00K | -137.00K | |
| Shares Outstanding | | | 222.31M | 221.94M | 220.23M | 220.23M | 220.23M | |
| Tangible Book Value per Share | | | 0.08 | 0.07 | 0.05 | 0.04 | 0.04 | |
| Total Shareholders' Equity | | | 18.33M | 16.27M | 12.10M | 10.89M | 11.83M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 31.71M | 28.42M | 24.51M | 26.72M | 22.35M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.25 | 0.28 | 0.48 | 0.34 | 0.38 | |
| Current Ratio | | | 2.75 | 2.75 | 2.54 | 1.63 | 2.28 | |
| Return On Assets (ROA) | | | 19.32% | 13.57% | 4.32% | -3.51% | -8.35% | |
| Return On Equity (ROE) | | | 33.42% | 23.72% | 8.75% | -8.60% | -15.78% | |
| Return On Invested Capital (ROIC) | | | 23.29% | 15.31% | 2.39% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 42.71% | 24.68% | 2.90% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 47.38% | 27.56% | 3.24% | N/A | N/A | |