| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 0.00 | 2.63M | 14.16M | 752.00K | 47.00K | |
| Receivables | | | 1.11M | 1.68M | 665.00K | 77.00K | 36.00K | |
| Inventories | | | 378.00K | 1.35M | 231.00K | N/A | N/A | |
| Other Current Assets | | | 889.00K | 1.97M | 1.84M | 34.00K | 0.00 | |
| Total Current Assets | | | 2.37M | 7.63M | 16.89M | 863.00K | 83.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.48M | 3.46M | 1.60M | 111.00K | 39.00K | |
| Goodwill | | | 2.84M | 2.84M | 2.95M | N/A | N/A | |
| Other Non-Current Assets | | | 71.00K | 242.00K | 60.00K | N/A | N/A | |
| Total Non-Current Assets | | | 6.40M | 6.54M | 4.61M | 111.00K | 39.00K | |
| |
| TOTAL ASSETS | | | 8.77M | 14.18M | 21.50M | 974.00K | 122.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.63M | 6.34M | 492.00K | 2.02M | 7.00K | |
| Current Portion Of LT Debt. | | | 1.44M | 1.29M | 1.67M | 176.00K | 32.00K | |
| Accrued Expenses | | | 625.00K | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 3.33M | 2.39M | 1.38M | 237.00K | 114.00K | |
| Other Current Liabilities | | | 4.08M | 2.26M | 998.00K | 275.00K | 108.00K | |
| Total Current Liabilities | | | 17.10M | 12.29M | 4.54M | 2.71M | 261.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.54M | 1.42M | 2.61M | 1.76M | 1.38M | |
| Deferred Taxes/Income | | | 5.00K | 23.00K | 374.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 0.00 | 3.04M | 778.00K | N/A | N/A | |
| Total Non-Current Liabilities | | | 5.05M | 8.48M | 8.47M | 1.76M | 1.38M | |
| |
| TOTAL LIABILITIES | | | 22.15M | 20.76M | 13.00M | 4.47M | 1.64M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -63.34M | -48.33M | -32.06M | -5.01M | -1.99M | |
| Additional Paid In Capital | | | 48.05M | 39.88M | 38.72M | N/A | N/A | |
| Minority Interest | | | 3.50M | 4.00M | 4.71M | N/A | N/A | |
| Common Shares | | | 410.00K | 361.00K | 340.00K | 10.00K | 10.00K | |
| Other Shareholders' Equity | | | 1.50M | 1.50M | 1.50M | 1.50M | 463.00K | |
| Shares Outstanding | | | 2.35M | 2.06M | 1.94M | 1.34M | 1.34M | |
| Tangible Book Value per Share | | | -6.92 | -4.57 | 2.86 | -2.60 | -1.13 | |
| Total Shareholders' Equity | | | -13.38M | -6.59M | 8.50M | -3.50M | -1.52M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.77M | 14.18M | 21.50M | 974.00K | 122.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.69 | -1.18 | 0.36 | -1.08 | -0.91 | |
| Current Ratio | | | 0.14 | 0.62 | 3.72 | 0.32 | 0.32 | |
| Return On Assets (ROA) | | | -171.19% | -114.72% | -125.83% | -309.65% | -1632.79% | |
| Return On Equity (ROE) | | | N/A | N/A | -318.39% | N/A | N/A | |