| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 4.39M | 1.53M | 4.90K | 50.60K | 96.90K | |
| Receivables | | | 500.00K | 0.00 | 157.70K | 2.01M | 537.10K | |
| Inventories | | | 2.06M | 333.10K | 394.30K | 329.90K | 285.10K | |
| Other Current Assets | | | 887.50K | 428.90K | 632.00K | 74.60K | 20.40K | |
| Total Current Assets | | | 7.83M | 2.29M | 1.19M | 2.46M | 939.50K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | 1.87M | 1.31M | 1.15M | 220.80K | |
| Investments And Advances | | | 1.00M | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | 9.90K | 49.50K | 39.70K | 0.00 | |
| Total Non-Current Assets | | | 1.00M | 1.88M | 1.36M | 1.19M | 220.80K | |
| |
| TOTAL ASSETS | | | 8.83M | 4.17M | 2.55M | 3.65M | 1.16M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 50.00K | 50.00K | 790.00K | 710.00K | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 51.90K | 49.40K | 47.30K | 0.00 | |
| Accrued Expenses | | | N/A | 60.20K | 212.30K | 111.00K | 49.60K | |
| Accounts Payable | | | N/A | 271.50K | 1.32M | 957.40K | 27.10K | |
| Other Current Liabilities | | | 830.70K | 879.20K | 1.73M | 260.00K | 572.40K | |
| Total Current Liabilities | | | 880.70K | 1.31M | 4.10M | 2.09M | 649.10K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 59.00K | 110.90K | 160.00K | 0.00 | |
| Other Non-Current Liabilities | | | N/A | 0.00 | 275.80K | 351.90K | 126.60K | |
| Total Non-Current Liabilities | | | 0.00 | -153.40K | 137.90K | 390.60K | 126.50K | |
| |
| TOTAL LIABILITIES | | | 880.70K | 1.16M | 4.24M | 2.48M | 775.60K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.51M | -7.74M | -4.52M | -629.00K | 379.60K | |
| Additional Paid In Capital | | | 21.75M | 10.75M | 2.83M | 1.80M | 5.00K | |
| Minority Interest | | | N/A | -212.40K | -248.80K | -121.40K | 0.00 | |
| Common Shares | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -293.80K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 7.75M | 2.28M | 2.08M | 2.08M | 2.08M | |
| Tangible Book Value per Share | | | 1.03 | 1.32 | -0.82 | 0.57 | 0.19 | |
| Total Shareholders' Equity | | | 7.95M | 3.01M | -1.69M | 1.18M | 384.60K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.83M | 4.17M | 2.55M | 3.65M | 1.16M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.04 | -0.53 | 0.74 | N/A | |
| Current Ratio | | | 8.89 | 1.74 | 0.29 | 1.18 | 1.45 | |
| Return On Assets (ROA) | | | -68.59% | -77.08% | -153.03% | -27.62% | -9.14% | |
| Return On Equity (ROE) | | | -76.19% | -106.77% | N/A | -85.77% | -27.56% | |