| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | N/A | 3.18M | 11.22M | 4.48M | |
| Marketable Securities | | | N/A | 6.92M | 6.79M | 4.66M | 80.00K | |
| Receivables | | | 170.00K | 930.00K | 1.47M | 1.54M | 1.17M | |
| Inventories | | | 870.00K | 770.00K | 40.00K | 150.00K | 200.00K | |
| Other Current Assets | | | 1.36M | 1.24M | 770.00K | 1.12M | 950.00K | |
| Total Current Assets | | | 9.09M | 11.00M | 12.00M | 18.69M | 6.88M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.81M | 4.56M | 5.82M | 2.32M | 4.39M | |
| Intangibles | | | N/A | N/A | 0.00 | 90.00K | 270.00K | |
| Other Non-Current Assets | | | 3.98M | 3.08M | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 7.91M | 8.00M | 6.00M | 2.41M | 4.65M | |
| |
| TOTAL ASSETS | | | 17.00M | 19.00M | 18.00M | 21.10M | 11.53M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.00M | 2.12M | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 280.00K | 200.00K | 600.00K | 350.00K | 40.00K | |
| Accounts Payable | | | 1.67M | 440.00K | 50.00K | 170.00K | 1.26M | |
| Other Current Liabilities | | | 40.00K | 930.00K | 40.00K | 40.00K | 90.00K | |
| Total Current Liabilities | | | 5.00M | 3.68M | 690.00K | 560.00K | 1.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 510.00K | 490.00K | 570.00K | 230.00K | 30.00K | |
| Total Non-Current Liabilities | | | 500.00K | 490.00K | 570.00K | 230.00K | 20.00K | |
| |
| TOTAL LIABILITIES | | | 5.50M | 4.17M | 1.26M | 790.00K | 1.42M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -40.00M | -37.00M | -31.00M | -25.26M | -16.42M | |
| Additional Paid In Capital | | | 52.00M | 52.00M | 49.00M | 46.03M | 13.97M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 10.00K | |
| Other Shareholders' Equity | | | -530.00K | -540.00K | -520.00K | -460.00K | 12.56M | |
| Shares Outstanding | | | 1.91M | 1.75M | 10.59M | 10.52M | 10.52M | |
| Tangible Book Value per Share | | | N/A | 8.20 | 1.59 | 1.92 | 0.94 | |
| Total Shareholders' Equity | | | 12.00M | 14.00M | 17.00M | 20.31M | 10.11M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.00M | 19.00M | 18.00M | 21.10M | 11.53M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.82 | 2.99 | 17.39 | 33.38 | 4.91 | |
| Return On Assets (ROA) | | | -40.24% | -31.00% | -34.00% | -41.94% | -144.84% | |
| Return On Equity (ROE) | | | -57.00% | -42.07% | -36.00% | -43.57% | -165.18% | |
| 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 | |