| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 15.16M | 15.36M | |
| Cash Equivalents | | | N/A | N/A | 9.48M | N/A | N/A | |
| Receivables | | | 4.74M | 4.06M | 6.06M | 4.56M | 3.86M | |
| Inventories | | | 6.43M | 5.54M | 5.27M | 4.06M | 5.42M | |
| Other Current Assets | | | 260.00K | 170.00K | 1.28M | 3.88M | 3.42M | |
| Total Current Assets | | | 19.00M | 21.00M | 22.00M | 27.67M | 28.07M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.00M | 11.00M | 13.00M | 11.57M | 15.78M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 250.00K | 220.00K | 230.00K | 230.00K | 240.00K | |
| Intangibles | | | 40.00K | 40.00K | 110.00K | 210.00K | 330.00K | |
| Other Non-Current Assets | | | 520.00K | 460.00K | 470.00K | 450.00K | 630.00K | |
| Total Non-Current Assets | | | 11.00M | 11.00M | 14.00M | 12.46M | 16.98M | |
| |
| TOTAL ASSETS | | | 30.00M | 32.00M | 36.00M | 40.13M | 45.05M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 510.00K | 460.00K | 590.00K | 400.00K | 8.77M | |
| Accrued Expenses | | | 2.82M | 3.04M | 4.08M | 3.65M | 5.53M | |
| Accounts Payable | | | 1.96M | 1.30M | 2.44M | 1.39M | 1.65M | |
| Other Current Liabilities | | | 70.00K | 110.00K | 380.00K | 650.00K | 910.00K | |
| Total Current Liabilities | | | 5.37M | 4.90M | 7.50M | 6.09M | 16.87M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.18M | 6.90M | 7.57M | 7.86M | 8.69M | |
| Deferred Taxes/Income | | | 60.00K | 60.00K | 100.00K | 150.00K | 220.00K | |
| Other Non-Current Liabilities | | | 3.91M | 3.91M | 3.53M | 2.71M | 6.50M | |
| Total Non-Current Liabilities | | | 11.63M | 11.10M | 11.50M | 10.73M | 15.41M | |
| |
| TOTAL LIABILITIES | | | 17.00M | 16.00M | 19.00M | 16.82M | 32.28M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -92.00M | -86.00M | -76.00M | -67.35M | -53.18M | |
| Additional Paid In Capital | | | 110.00M | 109.00M | 99.00M | 96.94M | 70.91M | |
| Minority Interest | | | -30.00K | N/A | N/A | N/A | N/A | |
| Common Shares | | | 10.00K | 10.00K | 10.00K | 40.00K | 20.00K | |
| Other Shareholders' Equity | | | -5.17M | -6.36M | -5.60M | -6.32M | -4.98M | |
| Shares Outstanding | | | 9.63M | 9.48M | 5.73M | 5.50M | 2.66M | |
| Tangible Book Value per Share | | | 1.32 | 1.77 | 2.91 | 4.16 | 4.59 | |
| Total Shareholders' Equity | | | 13.00M | 17.00M | 17.00M | 23.31M | 12.77M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 30.00M | 32.00M | 36.00M | 40.13M | 45.05M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.63 | 0.41 | 0.45 | 0.34 | 0.68 | |
| Current Ratio | | | 3.54 | 4.29 | 2.93 | 4.54 | 1.66 | |
| Return On Assets (ROA) | | | -29.77% | -31.25% | -23.81% | -35.31% | -24.71% | |
| Return On Equity (ROE) | | | -68.69% | -58.82% | -50.41% | -60.79% | -87.16% | |