| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 4.64M | 4.76M | 4.17M | 6.20M | 11.79M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.20M | 1.96M | 3.76M | 3.98M | 5.62M | |
| Inventories | | | 2.60M | 2.70M | 3.35M | 6.62M | 5.72M | |
| Other Current Assets | | | 480.00K | 521.00K | 791.00K | 1.20M | 996.00K | |
| Total Current Assets | | | 10.92M | 9.94M | 12.08M | 18.00M | 24.13M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.03M | 3.10M | 3.44M | 7.51M | 5.94M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | 2.00K | 21.00K | 207.00K | |
| Other Non-Current Assets | | | 111.00K | 56.00K | 56.00K | 51.00K | 75.00K | |
| Total Non-Current Assets | | | 2.21M | 3.21M | 3.95M | 7.85M | 6.51M | |
| |
| TOTAL ASSETS | | | 13.12M | 13.15M | 16.03M | 25.85M | 30.64M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 530.00K | 576.00K | 411.00K | 824.00K | 753.00K | |
| Accrued Expenses | | | 853.00K | 752.00K | 1.60M | 2.36M | 2.36M | |
| Accounts Payable | | | 1.66M | 931.00K | 709.00K | 1.39M | 1.75M | |
| Other Current Liabilities | | | 830.00K | 469.00K | 773.00K | 2.04M | 1.75M | |
| Total Current Liabilities | | | 3.88M | 2.73M | 3.50M | 6.62M | 6.62M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 810.00K | 998.00K | 973.00K | 1.60M | 1.03M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 5.00K | |
| Total Non-Current Liabilities | | | 810.00K | 998.00K | 973.00K | 1.60M | 1.03M | |
| |
| TOTAL LIABILITIES | | | 4.69M | 3.73M | 4.47M | 8.22M | 7.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -84.94M | -83.58M | -81.19M | -73.64M | -66.71M | |
| Additional Paid In Capital | | | 12.57M | 12.51M | 12.42M | 11.08M | 10.23M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 80.27M | 79.97M | 79.81M | 79.56M | 79.27M | |
| Other Shareholders' Equity | | | 535.00K | 524.00K | 515.00K | 625.00K | 190.00K | |
| Shares Outstanding | | | 111.21M | 110.83M | 110.70M | 110.44M | 110.21M | |
| Tangible Book Value per Share | | | 0.08 | 0.09 | 0.10 | 0.16 | 0.21 | |
| Total Shareholders' Equity | | | 8.44M | 9.42M | 11.56M | 17.63M | 22.99M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.12M | 13.15M | 16.03M | 25.85M | 30.64M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.10 | 0.11 | 0.08 | 0.09 | 0.04 | |
| Current Ratio | | | 2.82 | 3.64 | 3.45 | 2.72 | 3.65 | |
| Return On Assets (ROA) | | | -5.93% | -18.24% | -40.62% | -26.80% | -13.46% | |
| Return On Equity (ROE) | | | -9.22% | -25.45% | -56.32% | -39.30% | -17.94% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |