| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.42M | 610.00K | 4.22M | 187.00K | 190.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.39M | 526.00K | 485.00K | 436.00K | 427.00K | |
| Inventories | | | 1.47M | 648.00K | 351.00K | 262.00K | 301.00K | |
| Other Current Assets | | | 1.59M | 601.00K | 334.00K | 280.00K | 175.00K | |
| Total Current Assets | | | 7.87M | 2.38M | 5.39M | 1.17M | 1.09M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.23M | 1.75M | 581.00K | 269.00K | 298.00K | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 4.23M | 1.75M | 581.00K | 269.00K | 298.00K | |
| |
| TOTAL ASSETS | | | 12.10M | 4.13M | 5.97M | 1.43M | 1.39M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 12.03M | 1.03M | 469.00K | 486.00K | 35.24M | |
| Accounts Payable | | | 7.21M | 7.00M | 6.04M | 4.99M | 5.67M | |
| Other Current Liabilities | | | 400.00K | 196.00K | 265.00K | 257.00K | 222.00K | |
| Total Current Liabilities | | | 19.64M | 8.23M | 6.77M | 5.73M | 41.13M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 29.01M | 22.07M | 12.11M | 5.49M | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 29.01M | 22.07M | 12.11M | 5.49M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 48.65M | 30.31M | 18.88M | 11.23M | 41.13M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -182.57M | -169.43M | -155.32M | -147.10M | -159.70M | |
| Additional Paid In Capital | | | 20.64M | 20.58M | 20.56M | 15.59M | 12.56M | |
| Common Shares | | | 123.16M | 122.09M | 121.76M | 121.76M | 108.76M | |
| Other Shareholders' Equity | | | 2.22M | 593.00K | 90.00K | -44.00K | -1.36M | |
| Shares Outstanding | | | 19.18M | 18.91M | 18.59M | 18.59M | 5.35M | |
| Tangible Book Value per Share | | | -1.91 | -1.38 | -0.69 | -0.53 | -7.43 | |
| Total Shareholders' Equity | | | -36.55M | -26.18M | -12.91M | -9.79M | -39.74M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.10M | 4.13M | 5.97M | 1.43M | 1.39M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.79 | -0.84 | -0.94 | -0.56 | N/A | |
| Current Ratio | | | 0.40 | 0.29 | 0.80 | 0.20 | 0.03 | |
| Return On Assets (ROA) | | | -142.29% | -341.52% | -144.14% | 815.41% | -362.40% | |