| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.06M | 2.01M | 11.35M | 16.12M | 33.76M | |
| Receivables | | | 348.00K | 931.00K | 1.93M | 2.28M | 1.50M | |
| Inventories | | | 5.64M | 5.55M | 6.38M | 4.45M | 1.23M | |
| Other Current Assets | | | 489.00K | 765.00K | 648.00K | 986.00K | 851.00K | |
| Total Current Assets | | | 7.54M | 9.26M | 20.31M | 23.84M | 37.35M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 95.00K | 415.00K | 2.59M | 2.65M | 1.66M | |
| Goodwill | | | 0.00 | 0.00 | 968.00K | 968.00K | 968.00K | |
| Intangibles | | | 497.00K | 569.00K | 1.01M | 1.49M | 1.97M | |
| Other Non-Current Assets | | | N/A | 1.00K | -1.00K | N/A | N/A | |
| Total Non-Current Assets | | | 649.00K | 1.04M | 4.65M | 5.18M | 4.68M | |
| |
| TOTAL ASSETS | | | 8.19M | 10.30M | 24.96M | 29.02M | 42.03M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 5.08M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 115.00K | 396.00K | 624.00K | 402.00K | 362.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 1.51M | 850.00K | 688.00K | 1.54M | 685.00K | |
| Other Current Liabilities | | | 2.03M | 2.21M | 6.00M | 3.09M | 3.24M | |
| Total Current Liabilities | | | 3.65M | 3.46M | 12.39M | 5.03M | 4.29M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.12M | 1.98M | 1.24M | 1.14M | 11.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 788.00K | 140.00K | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.90M | 2.12M | 1.24M | 1.14M | 11.00K | |
| |
| TOTAL LIABILITIES | | | 5.55M | 5.58M | 13.63M | 6.17M | 4.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.05M | -344.48M | -330.03M | -303.40M | -1.24M | |
| Additional Paid In Capital | | | 1.82M | 1.74M | 2.12M | 4.04M | 9.45M | |
| Common Shares | | | 5.51M | 12.94M | 25.95M | 22.76M | 20.41M | |
| Other Shareholders' Equity | | | -12.73M | 334.51M | 313.29M | 299.44M | 9.10M | |
| Shares Outstanding | | | 56.91M | 8.32M | 2.80M | 2.34M | 2.03M | |
| Tangible Book Value per Share | | | 0.04 | 0.50 | 3.34 | 8.73 | 17.11 | |
| Total Shareholders' Equity | | | 2.64M | 4.71M | 11.33M | 22.84M | 37.73M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.19M | 10.30M | 24.96M | 29.02M | 42.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.42 | 0.42 | 0.56 | 0.05 | 0.00 | |
| Current Ratio | | | 2.07 | 2.67 | 1.64 | 4.74 | 8.71 | |
| Return On Assets (ROA) | | | -133.36% | -140.32% | -106.68% | -112.57% | -77.46% | |
| Return On Equity (ROE) | | | -413.86% | -306.58% | -234.95% | -143.00% | -86.29% | |