| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 310.00K | 403.00K | 720.00K | 3.28M | 840.00K | |
| Receivables | | | 105.00K | 559.00K | 880.00K | 1.45M | 690.00K | |
| Inventories | | | 1.79M | 3.21M | 4.44M | 6.51M | 6.73M | |
| Other Current Assets | | | 2.82M | 363.00K | 580.00K | 2.87M | 4.58M | |
| Total Current Assets | | | 5.02M | 4.54M | 6.62M | 14.11M | 12.84M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 542.00K | 7.37M | 8.73M | 5.37M | 4.38M | |
| Goodwill | | | N/A | N/A | N/A | N/A | 290.00K | |
| Intangibles | | | 4.19M | 5.06M | 5.87M | 13.62M | 14.04M | |
| Other Non-Current Assets | | | 6.47M | 516.00K | 260.00K | 460.00K | 190.00K | |
| Total Non-Current Assets | | | 11.20M | 12.94M | 14.86M | 19.45M | 18.89M | |
| |
| TOTAL ASSETS | | | 16.22M | 17.48M | 21.48M | 33.56M | 31.73M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.17M | 0.00 | 0.00 | 0.00 | 6.41M | |
| Current Portion Of LT Debt. | | | 8.25M | 578.00K | 8.04M | 6.62M | 3.83M | |
| Accrued Expenses | | | 609.00K | 1.46M | 2.50M | 1.61M | 1.97M | |
| Accounts Payable | | | 1.39M | 2.08M | 1.73M | 1.27M | 1.86M | |
| Other Current Liabilities | | | 3.21M | 88.00K | 740.00K | 0.00 | 16.19M | |
| Total Current Liabilities | | | 17.63M | 4.21M | 13.01M | 9.50M | 30.26M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 10.60M | 7.84M | 8.17M | 1.69M | |
| Other Non-Current Liabilities | | | 1.06M | 1.82M | 2.14M | 2.50M | 890.00K | |
| Total Non-Current Liabilities | | | 1.06M | 12.42M | 9.98M | 10.66M | 2.58M | |
| |
| TOTAL LIABILITIES | | | 18.68M | 16.63M | 22.99M | 20.16M | 32.84M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -86.96M | -82.71M | -75.02M | -58.61M | -54.09M | |
| Additional Paid In Capital | | | 84.50M | 83.56M | 73.50M | 72.00M | 52.99M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 310.00 | 170.00 | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -310.00 | -170.00 | N/A | N/A | N/A | |
| Shares Outstanding | | | 3.14M | 1.71M | 810.00K | 740.00K | 520.00K | |
| Tangible Book Value per Share | | | -2.12 | -2.46 | -9.12 | -0.30 | -29.69 | |
| Total Shareholders' Equity | | | -2.46M | 853.00K | -1.52M | 13.40M | -1.11M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 16.22M | 17.48M | 21.48M | 33.56M | 31.73M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 12.42 | -5.16 | 0.61 | -7.30 | |
| Current Ratio | | | 0.29 | 1.08 | 0.51 | 1.49 | 0.42 | |
| Return On Assets (ROA) | | | -47.82% | -43.96% | -76.44% | -13.44% | -31.07% | |
| Return On Equity (ROE) | | | N/A | -900.94% | N/A | -33.66% | N/A | |