| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 96.00K | 244.00K | 152.00K | |
| Receivables | | | 625.00K | 741.00K | 3.64M | |
| Inventories | | | 8.12M | 6.89M | 7.33M | |
| Other Current Assets | | | 955.00K | 883.00K | 1.00M | |
| Total Current Assets | | | 9.79M | 8.76M | 12.12M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.10M | 1.31M | 1.93M | |
| Goodwill | | | 615.00K | 615.00K | 615.00K | |
| Intangibles | | | 596.00K | 684.00K | 771.00K | |
| Total Non-Current Assets | | | 2.31M | 2.61M | 3.32M | |
| |
| TOTAL ASSETS | | | 12.11M | 11.37M | 15.44M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.15M | 4.06M | 620.00K | |
| Current Portion Of LT Debt. | | | 14.89M | 10.00K | 10.00K | |
| Accrued Expenses | | | 2.74M | 2.00M | 952.00K | |
| Accounts Payable | | | 5.29M | 3.08M | 1.39M | |
| Other Current Liabilities | | | 7.25M | 64.00K | 25.00K | |
| Total Current Liabilities | | | 35.33M | 9.21M | 3.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 96.00K | 4.29M | 13.00K | |
| Other Non-Current Liabilities | | | 421.00K | 1.43M | 1.06M | |
| Total Non-Current Liabilities | | | 517.00K | 5.71M | 1.07M | |
| |
| TOTAL LIABILITIES | | | 35.84M | 14.93M | 4.07M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -49.84M | -28.79M | -13.22M | |
| Additional Paid In Capital | | | 5.56M | 4.68M | 3.92M | |
| Common Shares | | | 20.27M | 20.27M | 20.27M | |
| Other Shareholders' Equity | | | 278.00K | 293.00K | 398.00K | |
| Shares Outstanding | | | 72.32M | 72.32M | 72.32M | |
| Tangible Book Value per Share | | | -0.63 | -0.35 | -0.14 | |
| Total Shareholders' Equity | | | -23.74M | -3.55M | 11.37M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.11M | 11.37M | 15.44M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.22 | -2.35 | 0.06 | |
| Current Ratio | | | 0.28 | 0.95 | 4.04 | |
| Return On Assets (ROA) | | | -196.08% | -158.27% | -82.06% | |
| Return On Equity (ROE) | | | N/A | N/A | -111.44% | |