| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.99M | 2.95M | 4.30M | 10.09M | 10.78M | |
| Receivables | | | 1.35M | 1.61M | 2.17M | 1.18M | 1.08M | |
| Inventories | | | 1.80M | 2.01M | 2.48M | 2.11M | 814.00K | |
| Other Current Assets | | | 269.00K | 328.00K | 381.00K | 321.00K | 396.00K | |
| Total Current Assets | | | 6.41M | 6.90M | 9.33M | 13.70M | 13.07M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.35M | 1.48M | 456.00K | 356.00K | 501.00K | |
| Goodwill | | | 2.58M | 2.66M | 2.46M | 650.00K | N/A | |
| Intangibles | | | 1.51M | 1.87M | 2.65M | 76.00K | 131.00K | |
| Other Non-Current Assets | | | 246.00K | 210.00K | 163.00K | 199.00K | 80.00K | |
| Total Non-Current Assets | | | 5.67M | 6.22M | 5.73M | 1.28M | 712.00K | |
| |
| TOTAL ASSETS | | | 12.08M | 13.12M | 15.06M | 14.98M | 13.78M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 638.00K | 729.00K | 618.00K | 699.00K | 645.00K | |
| Accounts Payable | | | 727.00K | 573.00K | 464.00K | 273.00K | 338.00K | |
| Other Current Liabilities | | | 161.00K | 88.00K | 293.00K | 117.00K | 54.00K | |
| Total Current Liabilities | | | 1.53M | 1.39M | 1.38M | 1.09M | 1.04M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 356.00K | 456.00K | 626.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 567.00K | 777.00K | 33.00K | 46.00K | 37.00K | |
| Total Non-Current Liabilities | | | 923.00K | 1.23M | 659.00K | 46.00K | 37.00K | |
| |
| TOTAL LIABILITIES | | | 2.45M | 2.62M | 2.03M | 1.14M | 1.07M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -53.19M | -51.85M | -49.46M | -48.68M | -49.95M | |
| Additional Paid In Capital | | | 62.45M | 62.31M | 62.28M | 62.62M | 62.55M | |
| Common Shares | | | 17.00K | 12.00K | 12.00K | 9.00K | 9.00K | |
| Other Shareholders' Equity | | | 352.00K | 15.00K | 200.00K | -98.00K | 96.00K | |
| Shares Outstanding | | | 14.83M | 14.80M | 14.79M | 14.87M | 14.85M | |
| Tangible Book Value per Share | | | 0.37 | 0.40 | 0.53 | 0.88 | 0.85 | |
| Total Shareholders' Equity | | | 9.63M | 10.49M | 13.03M | 13.85M | 12.71M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.08M | 13.12M | 15.06M | 14.98M | 13.78M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 4.20 | 4.96 | 6.78 | 12.58 | 12.60 | |
| Return On Assets (ROA) | | | -15.35% | -18.18% | -5.20% | 8.49% | -5.68% | |
| Return On Equity (ROE) | | | -19.25% | -22.72% | -6.01% | 9.19% | -6.16% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 4.30% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 4.61% | |