| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 321.00K | 20.00K | |
| Cash Equivalents | | | 542.60K | N/A | N/A | |
| Receivables | | | 2.21M | 1.38M | 962.60K | |
| Inventories | | | 291.00K | 363.00K | 231.80K | |
| Other Current Assets | | | 75.40K | 68.20K | 270.10K | |
| Total Current Assets | | | 3.12M | 2.74M | 1.67M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.22M | 6.10M | 6.12M | |
| Investments And Advances | | | N/A | 60.16M | N/A | |
| Intangibles | | | 523.90K | 299.80K | 281.70K | |
| Other Non-Current Assets | | | 34.60K | 28.50K | 62.00K | |
| Total Non-Current Assets | | | 5.77M | 6.43M | 6.47M | |
| |
| TOTAL ASSETS | | | 8.89M | 9.17M | 8.13M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.64M | 2.73M | 1.35M | |
| Current Portion Of LT Debt. | | | 123.30K | 596.30K | 337.20K | |
| Accrued Expenses | | | 2.98M | 1.04M | 973.10K | |
| Accounts Payable | | | 409.10K | 304.70K | 211.10K | |
| Other Current Liabilities | | | 3.79M | 1.40M | 1.16M | |
| Total Current Liabilities | | | 10.95M | 6.07M | 4.03M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.81M | 2.43M | 2.28M | |
| Other Non-Current Liabilities | | | 306.80K | 337.80K | 290.40K | |
| Total Non-Current Liabilities | | | 2.16M | 2.51M | 3.35M | |
| |
| TOTAL LIABILITIES | | | 13.10M | 8.58M | 7.38M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.73M | -11.21M | -9.62M | |
| Additional Paid In Capital | | | 8.96M | 11.46M | 925.30K | |
| Minority Interest | | | -964.60K | -261.30K | 781.80K | |
| Common Shares | | | 1.90K | 1.40K | 8.84M | |
| Other Shareholders' Equity | | | 557.10K | 344.90K | 611.00K | |
| Shares Outstanding | | | 619.60K | 559.60K | 559.60K | |
| Tangible Book Value per Share | | | -7.64 | 0.53 | 0.84 | |
| Total Shareholders' Equity | | | -4.21M | 595.80K | 752.50K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.89M | 9.17M | 8.13M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.53 | 8.65 | 4.83 | |
| Current Ratio | | | 0.29 | 0.45 | 0.41 | |
| Return On Assets (ROA) | | | -28.31% | -17.33% | -15.45% | |
| Return On Equity (ROE) | | | N/A | -266.80% | -166.95% | |