| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.01M | 211.60K | 374.40K | 202.80K | |
| Receivables | | | 89.20K | 303.50K | 170.90K | 238.90K | |
| Inventories | | | 1.69M | 1.71M | 1.69M | 2.12M | |
| Other Current Assets | | | 1.43M | 633.80K | 304.40K | 167.20K | |
| Total Current Assets | | | 4.21M | 2.86M | 2.54M | 2.73M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.80M | 2.05M | 2.40M | 287.30K | |
| Goodwill | | | 818.10K | 818.10K | 818.10K | 818.10K | |
| Intangibles | | | 1.41M | 1.44M | 1.49M | 1.54M | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 1.07M | |
| Total Non-Current Assets | | | 4.02M | 4.31M | 4.71M | 3.72M | |
| |
| TOTAL ASSETS | | | 8.23M | 7.17M | 7.25M | 6.44M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 588.80K | 574.40K | 316.00K | 32.00K | |
| Current Portion Of LT Debt. | | | 62.40K | 3.40K | 3.30K | 2.80K | |
| Accrued Expenses | | | 1.33M | 1.03M | 1.06M | 575.70K | |
| Accounts Payable | | | 3.69M | 3.56M | 834.20K | 735.80K | |
| Other Current Liabilities | | | 34.40K | 35.30K | 40.80K | 142.30K | |
| Total Current Liabilities | | | 5.70M | 5.20M | 2.25M | 1.49M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 398.80K | 240.50K | 243.90K | 247.20K | |
| Other Non-Current Liabilities | | | 1.53M | 1.84M | 4.73M | 5.97M | |
| Total Non-Current Liabilities | | | 1.93M | 2.09M | 4.98M | 6.21M | |
| |
| TOTAL LIABILITIES | | | 7.63M | 7.29M | 7.23M | 7.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.75M | -7.66M | -7.10M | -5.86M | |
| Additional Paid In Capital | | | 8.36M | 7.54M | 7.13M | 4.60M | |
| Common Shares | | | 100.00 | 100.00 | 1.20K | 1.20K | |
| Other Shareholders' Equity | | | N/A | -7.66M | -7.10M | -5.86M | |
| Shares Outstanding | | | 7.08M | 7.03M | 7.03M | 7.03M | |
| Tangible Book Value per Share | | | -0.23 | -0.34 | -0.32 | -0.51 | |
| Total Shareholders' Equity | | | 604.70K | -118.60K | 25.90K | -1.26M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.23M | 7.17M | 7.25M | 6.44M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.63 | -6.87 | 21.62 | -0.22 | |
| Current Ratio | | | 0.74 | 0.55 | 1.13 | 1.83 | |
| Return On Assets (ROA) | | | -4.59% | -7.80% | -17.11% | -14.62% | |
| Return On Equity (ROE) | | | -62.44% | N/A | -4791.89% | N/A | |