| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 159.00K | N/A | 1.42M | 83.00K | 478.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.78M | 2.23M | 3.34M | 5.50M | 3.63M | |
| Inventories | | | 6.22M | 6.58M | 7.35M | 9.30M | 6.75M | |
| Other Current Assets | | | 313.00K | 198.00K | 354.00K | 328.00K | 282.00K | |
| Total Current Assets | | | 8.48M | 9.63M | 12.46M | 15.21M | 11.14M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.61M | 8.67M | 9.66M | 11.85M | 14.62M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 2.36M | 2.38M | 2.42M | 1.26M | 1.89M | |
| Total Non-Current Assets | | | 10.97M | 11.04M | 12.08M | 13.11M | 16.51M | |
| |
| TOTAL ASSETS | | | 19.45M | 20.67M | 24.54M | 28.32M | 27.65M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.12M | 5.72M | 5.50M | 6.38M | 5.79M | |
| Current Portion Of LT Debt. | | | 3.98M | 4.08M | 1.14M | 4.13M | 4.31M | |
| Accrued Expenses | | | 1.24M | 1.16M | 1.15M | 625.00K | N/A | |
| Accounts Payable | | | 1.37M | 1.24M | 1.91M | 3.13M | 5.20M | |
| Other Current Liabilities | | | 1.91M | 1.94M | 4.39M | 8.13M | 2.62M | |
| Total Current Liabilities | | | 13.61M | 14.14M | 14.07M | 22.39M | 17.91M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.29M | 4.35M | 5.18M | 2.97M | 2.86M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 4.29M | 4.35M | 5.18M | 2.97M | 2.86M | |
| |
| TOTAL LIABILITIES | | | 17.91M | 18.48M | 19.25M | 25.36M | 20.77M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -62.27M | -61.59M | -58.03M | -59.71M | -54.05M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 63.40M | 63.40M | 62.91M | 62.67M | 60.92M | |
| Other Shareholders' Equity | | | 412.00K | 378.00K | 405.00K | N/A | N/A | |
| Shares Outstanding | | | 114.43M | 113.43M | 106.73M | 102.58M | 84.76M | |
| Tangible Book Value per Share | | | 0.01 | 0.02 | 0.05 | 0.03 | 0.08 | |
| Total Shareholders' Equity | | | 1.54M | 2.19M | 5.29M | 2.96M | 6.88M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.45M | 20.67M | 24.54M | 28.32M | 27.65M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 6.11 | 4.60 | 2.02 | 3.16 | 1.26 | |
| Current Ratio | | | 0.62 | 0.68 | 0.89 | 0.68 | 0.62 | |
| Return On Assets (ROA) | | | -14.91% | -16.51% | 6.92% | -20.95% | -4.09% | |
| Return On Equity (ROE) | | | -188.07% | -156.06% | 32.12% | -200.34% | -16.46% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 9.55% | 15.01% | 1.19% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 9.55% | 15.01% | 1.19% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 9.55% | 15.01% | 1.19% | |