| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.62M | 533.90K | 6.20M | 12.18M | 620.00K | |
| Receivables | | | 847.60K | 1.73M | 816.40K | 1.35M | 80.00K | |
| Inventories | | | 2.15M | 2.34M | 2.24M | 1.69M | 1.79M | |
| Other Current Assets | | | 190.00K | 58.60K | 39.20K | 0.00 | N/A | |
| Total Current Assets | | | 6.81M | 4.66M | 9.29M | 15.22M | 2.49M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.36M | 6.71M | 1.55M | 1.46M | 1.20M | |
| Investments And Advances | | | 316.70K | 316.40K | N/A | N/A | N/A | |
| Intangibles | | | 4.98M | 5.46M | 4.28M | 2.94M | 3.17M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 70.00K | 0.00 | |
| Total Non-Current Assets | | | 10.65M | 12.49M | 5.83M | 4.47M | 4.37M | |
| |
| TOTAL ASSETS | | | 17.46M | 17.15M | 15.12M | 19.69M | 6.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.33M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 1.13M | 916.70K | 595.70K | 1.53M | N/A | |
| Accounts Payable | | | 1.78M | 559.30K | 223.00K | 190.00K | N/A | |
| Other Current Liabilities | | | 1.92M | 1.10M | 213.10K | N/A | 390.00K | |
| Total Current Liabilities | | | 9.15M | 2.57M | 1.03M | 1.72M | 390.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 4.21M | 4.37M | 163.00K | 490.00K | 910.00K | |
| Total Non-Current Liabilities | | | 4.21M | 4.37M | 163.00K | 480.00K | 910.00K | |
| |
| TOTAL LIABILITIES | | | 13.36M | 6.94M | 1.19M | 2.20M | 1.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -15.86M | -7.75M | -5.24M | -730.00K | 270.00K | |
| Additional Paid In Capital | | | 19.64M | 17.89M | 19.18M | 18.14M | 5.24M | |
| Common Shares | | | 22.20K | 14.30K | 9.30K | 80.00K | 50.00K | |
| Treasury Stock | | | -10.00K | -33.80K | -25.20K | N/A | N/A | |
| Other Shareholders' Equity | | | 309.40K | 100.00K | 0.00 | N/A | N/A | |
| Shares Outstanding | | | 22.20M | 14.26M | 9.23M | 7.88M | 7.88M | |
| Tangible Book Value per Share | | | -0.04 | 0.33 | 1.05 | 1.85 | 0.30 | |
| Total Shareholders' Equity | | | 4.10M | 10.21M | 13.93M | 17.49M | 5.56M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.46M | 17.15M | 15.12M | 19.69M | 6.86M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.74 | 1.81 | 9.01 | 8.85 | 6.38 | |
| Return On Assets (ROA) | | | -123.72% | -53.25% | -21.94% | -5.08% | 8.45% | |
| Return On Equity (ROE) | | | -527.02% | -89.44% | -23.82% | -5.72% | 10.43% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 7.69% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 8.51% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 18.57% | |