| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 455.80K | 193.90K | 436.40K | 93.50K | 750.70K | |
| Receivables | | | 3.54M | 4.28M | 3.62M | 3.59M | 12.67M | |
| Inventories | | | 1.15M | 851.70K | 1.42M | 4.15M | 7.82M | |
| Other Current Assets | | | 5.02M | 1.87M | 17.08M | 6.00M | 6.06M | |
| Total Current Assets | | | 10.17M | 7.19M | 22.36M | 13.84M | 27.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.83M | 11.06M | 12.30M | 22.60M | 23.55M | |
| Investments And Advances | | | 1.65M | 1.62M | 2.26M | 16.49M | 11.61M | |
| Goodwill | | | 4.72M | 4.72M | 4.72M | 4.72M | 18.18M | |
| Intangibles | | | 767.40K | 819.10K | 980.00K | 3.07M | 4.20M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 1.17M | |
| Total Non-Current Assets | | | 17.98M | 18.23M | 20.27M | 46.89M | 58.71M | |
| |
| TOTAL ASSETS | | | 28.14M | 25.42M | 42.63M | 60.72M | 86.02M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 3.59M | 6.82M | |
| Current Portion Of LT Debt. | | | 4.58M | 1.64M | N/A | N/A | N/A | |
| Accrued Expenses | | | 2.92M | 2.54M | 1.11M | 4.41M | 9.07M | |
| Accounts Payable | | | 2.16M | 3.18M | 3.02M | 3.53M | 6.24M | |
| Other Current Liabilities | | | 7.99M | 5.96M | 19.03M | 8.04M | 12.25M | |
| Total Current Liabilities | | | 17.65M | 13.31M | 23.16M | 19.57M | 34.38M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 418.80K | 411.00K | 30.30K | 560.90K | 380.40K | |
| Total Non-Current Liabilities | | | 418.80K | 411.00K | 30.30K | 560.90K | 4.73M | |
| |
| TOTAL LIABILITIES | | | 18.07M | 13.72M | 23.19M | 20.13M | 39.11M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -149.62M | -148.05M | -140.72M | -119.88M | -94.07M | |
| Additional Paid In Capital | | | 155.77M | 155.77M | 155.77M | 155.70M | 133.23M | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 4.35M | |
| Common Shares | | | 7.30K | 7.30K | 7.30K | 72.10K | 35.60K | |
| Other Shareholders' Equity | | | 3.92M | 3.97M | 4.39M | 4.69M | 7.71M | |
| Shares Outstanding | | | 7.28M | 7.28M | 7.28M | 7.21M | 3.56M | |
| Tangible Book Value per Share | | | 0.63 | 0.84 | 1.89 | 4.55 | 6.89 | |
| Total Shareholders' Equity | | | 10.07M | 11.69M | 19.44M | 40.59M | 46.91M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.14M | 25.42M | 42.63M | 60.72M | 86.02M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.58 | 0.54 | 0.97 | 0.71 | 0.79 | |
| Return On Assets (ROA) | | | -21.67% | -28.84% | -48.89% | -42.50% | -11.32% | |
| Return On Equity (ROE) | | | -60.56% | -62.67% | -107.22% | -63.59% | -20.77% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |