| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 938.00K | 1.81M | 2.70M | 1.10M | 13.35M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 5.51M | N/A | |
| Receivables | | | 839.00K | 933.00K | 633.00K | 220.00K | 210.00K | |
| Inventories | | | 2.02M | 1.75M | 1.32M | 500.00K | 290.00K | |
| Other Current Assets | | | 1.81M | 623.00K | 400.00K | 170.00K | 80.00K | |
| Total Current Assets | | | 5.60M | 5.11M | 5.05M | 7.51M | 13.93M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.08M | 3.84M | 3.35M | 2.46M | 2.65M | |
| Goodwill | | | 1.13M | 1.13M | 1.13M | 310.00K | 310.00K | |
| Intangibles | | | 712.00K | 807.00K | 326.00K | 20.00K | 30.00K | |
| Other Non-Current Assets | | | 95.00K | 95.00K | 95.00K | 60.00K | 60.00K | |
| Total Non-Current Assets | | | 6.02M | 5.87M | 4.90M | 2.85M | 3.05M | |
| |
| TOTAL ASSETS | | | 11.62M | 10.98M | 9.96M | 10.36M | 16.98M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 245.00K | 0.00 | 2.04M | |
| Current Portion Of LT Debt. | | | 163.00K | 156.00K | 80.00K | 20.00K | 10.00K | |
| Accrued Expenses | | | 1.49M | 479.00K | 294.00K | 340.00K | 270.00K | |
| Accounts Payable | | | 1.22M | 1.29M | 1.23M | 270.00K | 250.00K | |
| Other Current Liabilities | | | 441.00K | 543.00K | 697.00K | 240.00K | 320.00K | |
| Total Current Liabilities | | | 3.31M | 2.47M | 2.55M | 860.00K | 2.89M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 774.00K | 895.00K | 513.00K | 270.00K | 270.00K | |
| Other Non-Current Liabilities | | | 1.96M | 1.54M | 1.73M | 1.59M | 1.74M | |
| Total Non-Current Liabilities | | | 3.13M | 2.76M | 2.71M | 1.86M | 2.01M | |
| |
| TOTAL LIABILITIES | | | 6.43M | 5.23M | 5.26M | 2.72M | 4.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -20.03M | -18.00M | -14.71M | -11.56M | -6.81M | |
| Additional Paid In Capital | | | 25.20M | 23.74M | 19.41M | 19.19M | 18.89M | |
| Minority Interest | | | 390.00K | 325.00K | 469.00K | N/A | N/A | |
| Common Shares | | | 8.00K | 8.00K | 6.00K | 10.00K | 10.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 8.14M | 7.64M | 5.74M | 5.58M | 5.57M | |
| Tangible Book Value per Share | | | 0.41 | 0.50 | 0.56 | 1.31 | 2.11 | |
| Total Shareholders' Equity | | | 5.19M | 5.75M | 4.70M | 7.64M | 12.09M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.62M | 10.98M | 9.96M | 10.36M | 16.98M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.16 | 0.16 | 0.04 | 0.19 | |
| Current Ratio | | | 1.69 | 2.07 | 1.98 | 8.73 | 4.82 | |
| Return On Assets (ROA) | | | -24.78% | -29.87% | -31.71% | -45.85% | -25.38% | |
| Return On Equity (ROE) | | | -55.53% | -57.01% | -67.21% | -62.17% | -35.65% | |