| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.61M | 4.78M | 5.43M | |
| Receivables | | | 2.77M | 1.07M | 3.91M | |
| Inventories | | | 66.00K | 95.30K | 0.00 | |
| Other Current Assets | | | 1.03M | 697.90K | 21.20K | |
| Total Current Assets | | | 6.47M | 6.64M | 9.37M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.77M | 7.94M | 9.28M | |
| Intangibles | | | 1.66M | 2.09M | 480.80K | |
| Other Non-Current Assets | | | 1.15M | 1.33M | 1.66M | |
| Total Non-Current Assets | | | 9.58M | 11.36M | 11.42M | |
| |
| TOTAL ASSETS | | | 16.06M | 18.00M | 20.79M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.41M | 1.51M | |
| Current Portion Of LT Debt. | | | 1.31M | 745.50K | 1.24M | |
| Accrued Expenses | | | 1.08M | 958.10K | 1.41M | |
| Accounts Payable | | | 1.21M | 676.20K | 700.90K | |
| Other Current Liabilities | | | 972.30K | 937.30K | 1.18M | |
| Total Current Liabilities | | | 4.57M | 4.73M | 6.04M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.83M | 5.71M | 6.22M | |
| Other Non-Current Liabilities | | | 5.14M | 6.18M | 7.86M | |
| Total Non-Current Liabilities | | | 8.97M | 11.89M | 14.08M | |
| |
| TOTAL LIABILITIES | | | 13.54M | 16.61M | 20.12M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.63M | 295.20K | -475.40K | |
| Additional Paid In Capital | | | 1.35M | 1.35M | 1.35M | |
| Common Shares | | | 41.50K | 41.50K | 41.50K | |
| Other Shareholders' Equity | | | -497.80K | -299.80K | -250.70K | |
| Shares Outstanding | | | 11.25M | 11.25M | 11.25M | |
| Tangible Book Value per Share | | | 0.08 | -0.06 | 0.02 | |
| Total Shareholders' Equity | | | 2.52M | 1.39M | 665.50K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 16.06M | 18.00M | 20.79M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.52 | 5.13 | 11.62 | |
| Current Ratio | | | 1.42 | 1.40 | 1.55 | |
| Return On Assets (ROA) | | | 8.30% | 4.28% | -2.18% | |
| Return On Equity (ROE) | | | 52.85% | 55.56% | -68.01% | |
| Return On Invested Capital (ROIC) | | | 10.05% | 5.52% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.00% | 8.18% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.97% | 10.37% | N/A | |