| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.02M | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | 2.49M | 2.83M | 3.62M | 6.10M | |
| Receivables | | | 1.54M | 1.59M | 1.70M | 2.66M | 2.58M | |
| Inventories | | | 4.68M | 4.94M | 5.41M | 5.60M | 5.15M | |
| Other Current Assets | | | 660.00K | 570.00K | 770.00K | 880.00K | 550.00K | |
| Total Current Assets | | | 8.90M | 9.60M | 11.00M | 12.77M | 14.38M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.46M | 5.39M | 6.12M | 5.22M | 1.28M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 1.34M | 1.43M | 1.56M | 1.69M | 1.81M | |
| Other Non-Current Assets | | | 290.00K | 260.00K | 250.00K | 8.92M | 8.10M | |
| Total Non-Current Assets | | | 17.10M | 17.40M | 18.00M | 15.83M | 11.20M | |
| |
| TOTAL ASSETS | | | 26.00M | 27.00M | 29.00M | 28.60M | 25.58M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.48M | 3.97M | 2.99M | 1.38M | 1.34M | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 130.00K | 500.00K | |
| Accrued Expenses | | | 1.07M | 1.21M | 1.06M | 1.19M | 950.00K | |
| Accounts Payable | | | 1.20M | 1.30M | 1.61M | 1.67M | 2.17M | |
| Other Current Liabilities | | | 360.00K | 410.00K | 850.00K | 620.00K | 420.00K | |
| Total Current Liabilities | | | 8.11M | 6.89M | 6.50M | 4.97M | 5.39M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 130.00K | |
| Other Non-Current Liabilities | | | 1.87M | 2.30M | 2.82M | 3.30M | 10.00K | |
| Total Non-Current Liabilities | | | 1.87M | 2.30M | 2.82M | 3.31M | 140.00K | |
| |
| TOTAL LIABILITIES | | | 9.98M | 9.19M | 9.32M | 8.28M | 5.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -53.00M | -50.00M | -48.00M | -46.01M | -46.10M | |
| Additional Paid In Capital | | | 70.00M | 69.00M | 68.00M | 67.16M | 66.14M | |
| Common Shares | | | 10.00K | 10.00K | 10.00K | 10.00K | 10.00K | |
| Treasury Stock | | | -1.04M | -1.04M | -1.04M | -830.00K | N/A | |
| Shares Outstanding | | | 7.96M | 7.61M | 7.34M | 7.09M | 7.18M | |
| Tangible Book Value per Share | | | 1.84 | 2.18 | 2.38 | 2.63 | 2.54 | |
| Total Shareholders' Equity | | | 16.00M | 18.00M | 19.00M | 20.32M | 20.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 26.00M | 27.00M | 29.00M | 28.60M | 25.58M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.07 | |
| Current Ratio | | | 1.10 | 1.39 | 1.69 | 2.57 | 2.67 | |
| Return On Assets (ROA) | | | -11.31% | -8.30% | -6.62% | 0.31% | 17.47% | |
| Return On Equity (ROE) | | | -18.38% | -12.44% | -10.11% | 0.44% | 22.29% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 9.91% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 13.82% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 15.66% | |