ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 6.90M | 5.96M | 7.72M | |
Cash Equivalents | | | N/A | N/A | N/A | 6.01M | 7.76M | |
Marketable Securities | | | N/A | N/A | 50.00K | 50.00K | 40.00K | |
Receivables | | | 1.96M | 1.25M | 1.89M | 2.27M | 970.00K | |
Inventories | | | 1.47M | 1.57M | 1.41M | 2.35M | 2.24M | |
Other Current Assets | | | 400.00K | 220.00K | 400.00K | 1.70M | 510.00K | |
Total Current Assets | | | 9.07M | 9.65M | 10.66M | 12.32M | 11.48M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.07M | 1.38M | 2.92M | 2.44M | 3.63M | |
Investments And Advances | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
Goodwill | | | N/A | 0.00 | 0.00 | 0.00 | N/A | |
Other Non-Current Assets | | | 210.00K | 200.00K | 210.00K | 0.00 | 280.00K | |
Total Non-Current Assets | | | 930.00K | 1.35M | 3.22M | 2.54M | 4.01M | |
|
TOTAL ASSETS | | | 10.00M | 11.00M | 13.88M | 14.86M | 15.49M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | 933.00K | 821.00K | |
Accrued Expenses | | | 2.04M | 2.37M | 2.56M | 3.45M | 3.10M | |
Accounts Payable | | | 950.00K | 940.00K | 930.00K | 830.00K | 650.00K | |
Other Current Liabilities | | | 560.00K | 540.00K | 570.00K | 900.00K | 220.00K | |
Total Current Liabilities | | | 3.55M | 3.84M | 4.06M | 5.18M | 3.96M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | N/A | 0.00 | 110.00K | 140.00K | 610.00K | |
Other Non-Current Liabilities | | | 390.00K | 840.00K | 1.50M | 270.00K | 1.14M | |
Total Non-Current Liabilities | | | 380.00K | 830.00K | 1.62M | 410.00K | 1.77M | |
|
TOTAL LIABILITIES | | | 3.93M | 4.67M | 5.68M | 5.59M | 5.73M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -5.12M | -5.02M | -3.40M | -2.28M | -2.04M | |
Additional Paid In Capital | | | 12.00M | 12.00M | 12.00M | 11.82M | 11.71M | |
Minority Interest | | | 0.00 | -10.00K | 10.00K | 0.00 | 20.00K | |
Common Shares | | | 40.00K | 40.00K | 40.00K | 40.00K | 40.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -590.00K | -500.00K | -440.00K | -300.00K | 50.00K | |
Shares Outstanding | | | 4.40M | 4.40M | 4.09M | 4.04M | 4.03M | |
Tangible Book Value per Share | | | N/A | N/A | 2.00 | 2.29 | 2.42 | |
Total Shareholders' Equity | | | 6.50M | 6.65M | 8.20M | 9.27M | 9.76M | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.00M | 11.00M | 13.88M | 14.86M | 15.49M | |
|
Statistics | |
---|
Current Ratio | | | 2.55 | 2.51 | 2.63 | 2.38 | 2.90 | |
Return On Assets (ROA) | | | -7.60% | -8.73% | -2.09% | 2.96% | -2.97% | |
Return On Equity (ROE) | | | -11.69% | -14.44% | -3.54% | 4.75% | -4.71% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 4.65% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 12.44% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 12.44% | N/A | |