| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 38.17M | 3.02M | 3.18M | 2.58M | 1.41M | |
| Receivables | | | 2.70M | 3.58M | 6.97M | 7.54M | 8.76M | |
| Inventories | | | N/A | 490.00K | 334.40K | 3.80M | 2.06M | |
| Other Current Assets | | | 355.50K | 3.29M | 886.60K | 420.00K | 560.00K | |
| Total Current Assets | | | 41.22M | 9.65M | 11.37M | 14.34M | 12.79M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.43M | 2.81M | 3.30M | 3.67M | 3.91M | |
| Investments And Advances | | | 1.43B | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | 1.56M | 1.76M | 1.76M | 1.76M | |
| Intangibles | | | 0.00 | 680.40K | 893.10K | 1.11M | 1.32M | |
| Other Non-Current Assets | | | 806.10K | 68.70K | 68.70K | 70.00K | 70.00K | |
| Total Non-Current Assets | | | 1.43B | 5.12M | 6.02M | 6.60M | 7.07M | |
| |
| TOTAL ASSETS | | | 1.47B | 14.77M | 17.39M | 20.94M | 19.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 600.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 0.00 | |
| Accrued Expenses | | | 986.50K | 789.70K | 1.57M | 1.33M | 780.00K | |
| Accounts Payable | | | 433.00K | 103.60K | 518.90K | 270.00K | 390.00K | |
| Other Current Liabilities | | | 1.30M | 7.88M | 8.74M | 8.38M | 6.03M | |
| Total Current Liabilities | | | 2.72M | 9.37M | 10.84M | 9.98M | 7.21M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 1.10M | 1.40M | 1.60M | |
| Other Non-Current Liabilities | | | 2.09M | 2.43M | 2.83M | 3.29M | 3.60M | |
| Total Non-Current Liabilities | | | 2.09M | 2.43M | 3.93M | 4.69M | 5.20M | |
| |
| TOTAL LIABILITIES | | | 4.82M | 11.80M | 14.77M | 14.67M | 12.41M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -186.61M | -19.64M | -17.69M | -13.95M | -12.57M | |
| Additional Paid In Capital | | | 1.66B | 20.39M | 20.20M | 20.12M | 19.91M | |
| Common Shares | | | 861.50K | 2.21M | 100.60K | 100.00K | 100.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 86.15M | 1.10M | 1.01M | 10.06M | 10.06M | |
| Tangible Book Value per Share | | | 17.07 | -1.34 | -0.04 | 0.34 | 0.43 | |
| Total Shareholders' Equity | | | 1.47B | 2.97M | 2.62M | 6.27M | 7.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.47B | 14.77M | 17.39M | 20.94M | 19.86M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.42 | 0.22 | 0.22 | |
| Current Ratio | | | 15.14 | 1.03 | 1.05 | 1.44 | 1.77 | |
| Return On Assets (ROA) | | | -11.32% | -13.21% | -21.49% | -6.59% | 2.62% | |
| Return On Equity (ROE) | | | -11.36% | -65.74% | -142.82% | -22.01% | 6.99% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 1.93% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.93% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 3.24% | N/A | N/A | |