| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.75M | 5.00M | 610.00K | 4.22M | 187.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.38M | 1.93M | 526.00K | 485.00K | 436.00K | |
| Inventories | | | 2.91M | 1.84M | 648.00K | 351.00K | 262.00K | |
| Other Current Assets | | | 835.00K | 748.00K | 601.00K | 334.00K | 280.00K | |
| Total Current Assets | | | 7.88M | 9.52M | 2.38M | 5.39M | 1.17M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.08M | 7.06M | 1.75M | 581.00K | 269.00K | |
| 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 | | | 7.08M | 7.06M | 1.75M | 581.00K | 269.00K | |
| |
| TOTAL ASSETS | | | 14.96M | 16.58M | 4.13M | 5.97M | 1.43M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.03M | 1.17M | 1.03M | 469.00K | 486.00K | |
| Accounts Payable | | | 8.38M | 8.00M | 7.00M | 6.04M | 4.99M | |
| Other Current Liabilities | | | 610.00K | 390.00K | 196.00K | 265.00K | 257.00K | |
| Total Current Liabilities | | | 10.03M | 9.56M | 8.23M | 6.77M | 5.73M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 47.65M | 44.55M | 22.07M | 12.11M | 5.49M | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 47.65M | 44.55M | 22.07M | 12.11M | 5.49M | |
| |
| TOTAL LIABILITIES | | | 57.68M | 54.10M | 30.31M | 18.88M | 11.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -194.54M | -188.19M | -169.43M | -155.32M | -147.10M | |
| Additional Paid In Capital | | | 27.04M | 25.46M | 20.58M | 20.56M | 15.59M | |
| Common Shares | | | 123.87M | 125.32M | 122.09M | 121.76M | 121.76M | |
| Other Shareholders' Equity | | | 911.00K | -104.00K | 593.00K | 90.00K | -44.00K | |
| Shares Outstanding | | | 20.96M | 20.96M | 18.91M | 18.59M | 18.59M | |
| Tangible Book Value per Share | | | -2.04 | -1.79 | -1.38 | -0.69 | -0.53 | |
| Total Shareholders' Equity | | | -42.72M | -37.52M | -26.18M | -12.91M | -9.79M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.96M | 16.58M | 4.13M | 5.97M | 1.43M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.12 | -1.19 | -0.84 | -0.94 | -0.56 | |
| Current Ratio | | | 0.79 | 1.00 | 0.29 | 0.80 | 0.20 | |
| Return On Assets (ROA) | | | -137.64% | -109.47% | -341.52% | -144.14% | 815.41% | |