| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 177.10K | 1.49M | 580.30K | 2.09M | 2.54M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 46.80K | 46.80K | 555.00K | 1.50M | 1.50M | |
| Receivables | | | 1.56M | 2.34M | 4.42M | 2.75M | 3.54M | |
| Inventories | | | 30.10K | 14.70K | 250.20K | 218.10K | 390.50K | |
| Other Current Assets | | | 2.58M | 2.73M | 4.75M | 4.24M | 2.87M | |
| Total Current Assets | | | 4.39M | 6.62M | 10.55M | 10.80M | 10.84M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 579.00K | 680.60K | 899.40K | 1.57M | 1.75M | |
| Investments And Advances | | | 50.40K | 50.40K | 114.50K | 144.70K | 73.50K | |
| Goodwill | | | N/A | 0.00 | 594.50K | 594.50K | 594.50K | |
| Intangibles | | | 2.44M | 2.64M | 2.70M | 2.42M | 2.43M | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 3.15M | 3.41M | 4.44M | 4.91M | 5.09M | |
| |
| TOTAL ASSETS | | | 7.54M | 10.03M | 14.99M | 15.71M | 15.93M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 689.20K | 1.10M | 1.35M | 1.89M | 1.94M | |
| Accrued Expenses | | | N/A | N/A | 631.80K | 432.40K | 479.00K | |
| Accounts Payable | | | 613.30K | 604.10K | 2.38M | 1.38M | 1.69M | |
| Other Current Liabilities | | | 5.15M | 6.51M | 8.48M | 7.95M | 5.98M | |
| Total Current Liabilities | | | 6.45M | 8.22M | 12.21M | 11.64M | 10.09M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.79M | 2.82M | 2.58M | 3.76M | 5.07M | |
| Deferred Taxes/Income | | | 13.50K | 23.00K | 41.50K | 73.40K | 108.00K | |
| Other Non-Current Liabilities | | | 863.30K | 901.30K | 682.70K | 587.40K | 911.40K | |
| Total Non-Current Liabilities | | | 3.66M | 3.74M | 3.30M | 4.42M | 6.09M | |
| |
| TOTAL LIABILITIES | | | 10.11M | 11.96M | 15.51M | 16.07M | 16.18M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.57M | -4.92M | -3.78M | -3.62M | -3.55M | |
| Additional Paid In Capital | | | 1.32M | 1.32M | 1.58M | 1.58M | 1.63M | |
| Minority Interest | | | -7.50K | -5.90K | 900.00 | 2.40K | 500.00 | |
| Common Shares | | | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 3.33M | 3.32M | 3.33M | 3.33M | 3.33M | |
| Tangible Book Value per Share | | | -1.50 | -1.38 | -1.15 | -1.01 | -0.98 | |
| Total Shareholders' Equity | | | -2.57M | -1.93M | -520.70K | -355.80K | -251.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.54M | 10.03M | 14.99M | 15.71M | 15.93M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.08 | -1.46 | -4.95 | -10.56 | -20.19 | |
| Current Ratio | | | 0.68 | 0.81 | 0.86 | 0.93 | 1.07 | |
| Return On Assets (ROA) | | | -17.36% | -12.44% | -0.89% | -1.06% | -4.62% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 17.77% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 22.20% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |