| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 6.90M | 5.96M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 6.01M | |
| Marketable Securities | | | N/A | N/A | N/A | 50.00K | 50.00K | |
| Receivables | | | 1.04M | 1.02M | 1.25M | 1.89M | 2.27M | |
| Inventories | | | 960.00K | 1.15M | 1.57M | 1.41M | 2.35M | |
| Other Current Assets | | | 460.00K | 430.00K | 220.00K | 400.00K | 1.70M | |
| Total Current Assets | | | 8.27M | 8.57M | 9.65M | 10.66M | 12.32M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 750.00K | 880.00K | 1.38M | 2.92M | 2.44M | |
| Investments And Advances | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Goodwill | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Assets | | | 10.00K | 10.00K | 200.00K | 210.00K | 0.00 | |
| Total Non-Current Assets | | | 850.00K | 980.00K | 1.35M | 3.22M | 2.54M | |
| |
| TOTAL ASSETS | | | 9.12M | 9.55M | 11.00M | 13.88M | 14.86M | |
| |
| 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 | N/A | 933.00K | |
| Accrued Expenses | | | 1.58M | 1.89M | 2.37M | 2.56M | 3.45M | |
| Accounts Payable | | | 470.00K | 610.00K | 940.00K | 930.00K | 830.00K | |
| Other Current Liabilities | | | 500.00K | 580.00K | 540.00K | 570.00K | 900.00K | |
| Total Current Liabilities | | | 2.55M | 3.08M | 3.84M | 4.06M | 5.18M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 110.00K | 140.00K | |
| Other Non-Current Liabilities | | | 210.00K | 210.00K | 840.00K | 1.50M | 270.00K | |
| Total Non-Current Liabilities | | | 200.00K | 210.00K | 830.00K | 1.62M | 410.00K | |
| |
| TOTAL LIABILITIES | | | 2.75M | 3.29M | 4.67M | 5.68M | 5.59M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.38M | -5.44M | -5.02M | -3.40M | -2.28M | |
| Additional Paid In Capital | | | 12.00M | 12.00M | 12.00M | 12.00M | 11.82M | |
| Minority Interest | | | -10.00K | 0.00 | -10.00K | 10.00K | 0.00 | |
| Common Shares | | | 50.00K | 40.00K | 40.00K | 40.00K | 40.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -500.00K | -520.00K | -500.00K | -440.00K | -300.00K | |
| Shares Outstanding | | | 4.60M | 4.40M | 4.40M | 4.09M | 4.04M | |
| Tangible Book Value per Share | | | N/A | N/A | N/A | 2.00 | 2.29 | |
| Total Shareholders' Equity | | | 6.37M | 6.27M | 6.65M | 8.20M | 9.27M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.12M | 9.55M | 11.00M | 13.88M | 14.86M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 3.24 | 2.78 | 2.51 | 2.63 | 2.38 | |
| Return On Assets (ROA) | | | 0.66% | 1.15% | -8.73% | -2.09% | 2.96% | |
| Return On Equity (ROE) | | | 0.94% | 1.75% | -14.44% | -3.54% | 4.75% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 4.65% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 12.44% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 12.44% | |