| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.51M | 6.79M | 4.05M | 3.11M | 5.10M | |
| Marketable Securities | | | 0.00 | 3.22M | 7.77M | 10.12M | 14.54M | |
| Receivables | | | 12.02M | 8.18M | 8.32M | 11.33M | 5.09M | |
| Inventories | | | 15.33M | 13.18M | 21.69M | 20.78M | 12.28M | |
| Other Current Assets | | | 2.14M | 836.40K | 611.10K | 500.00K | 580.00K | |
| Total Current Assets | | | 36.00M | 32.20M | 42.44M | 45.84M | 37.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.53M | 3.21M | 4.29M | 3.30M | 3.09M | |
| Goodwill | | | 1.49M | 1.49M | 1.49M | 7.12M | 7.12M | |
| Intangibles | | | N/A | N/A | 0.00 | 40.00K | 110.00K | |
| Other Non-Current Assets | | | 38.10K | 38.10K | 38.10K | 60.00K | 3.69M | |
| Total Non-Current Assets | | | 7.06M | 4.73M | 5.82M | 10.52M | 14.00M | |
| |
| TOTAL ASSETS | | | 43.06M | 36.93M | 48.27M | 56.36M | 51.59M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.00M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.17M | 1.04M | 2.08M | 2.95M | 3.73M | |
| Accrued Expenses | | | 4.46M | 4.85M | 3.27M | 3.11M | 2.49M | |
| Accounts Payable | | | 6.03M | 2.07M | 1.20M | 4.59M | 2.06M | |
| Other Current Liabilities | | | 203.30K | 245.10K | 327.00K | 440.00K | 1.36M | |
| Total Current Liabilities | | | 12.87M | 8.20M | 6.87M | 11.10M | 9.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 410.00K | 0.00 | |
| Deferred Taxes/Income | | | 39.80K | 52.60K | 44.70K | 140.00K | N/A | |
| Other Non-Current Liabilities | | | 3.81M | 1.51M | 1.77M | 400.00K | N/A | |
| Total Non-Current Liabilities | | | 3.85M | 1.57M | 1.81M | 940.00K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 16.72M | 9.76M | 8.68M | 12.04M | 9.63M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.83M | -22.05M | -8.42M | -1.70M | 570.00K | |
| Additional Paid In Capital | | | 51.17M | 49.08M | 47.32M | 45.51M | 41.23M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 2.20K | 2.10K | 2.10K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 996.90K | 140.30K | 675.30K | 510.00K | 150.00K | |
| Shares Outstanding | | | 22.01M | 21.15M | 20.66M | 20.08M | 18.77M | |
| Tangible Book Value per Share | | | 1.13 | 1.21 | 1.84 | 1.85 | 1.85 | |
| Total Shareholders' Equity | | | 26.34M | 27.17M | 39.58M | 44.32M | 41.96M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 43.06M | 36.93M | 48.27M | 56.36M | 51.59M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | 0.01 | N/A | |
| Current Ratio | | | 2.80 | 3.93 | 6.18 | 4.13 | 3.90 | |
| Return On Assets (ROA) | | | -16.04% | -36.92% | -13.92% | -3.96% | 4.52% | |
| Return On Equity (ROE) | | | -26.21% | -50.18% | -16.97% | -5.03% | 5.55% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.74% | 3.29% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 3.87% | 6.19% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 4.99% | 9.16% | |