| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 331.10K | 261.40K | 462.40K | 694.60K | 3.11M | |
| Cash Equivalents | | | 3.50K | 1.70K | 2.80K | 1.00K | 1.00K | |
| Marketable Securities | | | N/A | N/A | 721.70K | 0.00 | 622.70K | |
| Receivables | | | 4.22M | 4.58M | 4.05M | 2.87M | 4.87M | |
| Inventories | | | 370.00K | 280.00K | 150.00K | 154.80K | 93.80K | |
| Other Current Assets | | | 2.95M | 3.11M | 2.88M | 3.88M | 649.80K | |
| Total Current Assets | | | 7.87M | 8.24M | 8.27M | 5.66M | 9.35M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 110.00K | 100.00K | 130.00K | 127.00K | 169.90K | |
| Investments And Advances | | | N/A | N/A | N/A | 12.74M | N/A | |
| Intangibles | | | 10.00M | 9.25M | 8.87M | 2.52M | 8.92M | |
| Other Non-Current Assets | | | 30.00K | 0.00 | 30.00K | 67.70K | 7.50K | |
| Total Non-Current Assets | | | 10.13M | 9.76M | 8.73M | 17.26M | 10.47M | |
| |
| TOTAL ASSETS | | | 18.00M | 18.00M | 17.00M | 22.92M | 19.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.10M | 2.70M | 2.51M | 1.06M | 610.10K | |
| Accrued Expenses | | | 4.20M | 4.22M | 3.53M | 2.89M | 2.63M | |
| Accounts Payable | | | 7.12M | 5.86M | 5.30M | 3.87M | 3.94M | |
| Other Current Liabilities | | | 2.78M | 3.04M | 2.67M | 3.21M | 3.05M | |
| Total Current Liabilities | | | 17.00M | 16.00M | 14.00M | 11.03M | 10.24M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.89M | 990.00K | 1.07M | 958.40K | 1.58M | |
| Deferred Taxes/Income | | | 10.00K | 0.00 | 10.00K | 16.30K | 1.80K | |
| Other Non-Current Liabilities | | | 4.62M | 4.78M | 4.29M | 3.79M | 3.42M | |
| Total Non-Current Liabilities | | | 7.00M | 6.00M | 5.00M | 4.77M | 5.00M | |
| |
| TOTAL LIABILITIES | | | 24.00M | 22.00M | 19.00M | 15.79M | 15.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.79M | -5.19M | -3.46M | 5.72M | 3.22M | |
| Common Shares | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | |
| Treasury Stock | | | -1.14M | -1.14M | -1.14M | -1.14M | -1.14M | |
| Other Shareholders' Equity | | | 30.00K | 0.00 | 20.00K | 51.50K | N/A | |
| Shares Outstanding | | | 23.00M | 23.00M | 23.00M | 22.57M | 22.57M | |
| Tangible Book Value per Share | | | -0.67 | -0.57 | -0.48 | 0.20 | -0.19 | |
| Total Shareholders' Equity | | | -5.41M | -3.83M | -2.08M | 7.13M | 4.59M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.00M | 18.00M | 17.00M | 22.92M | 19.82M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.35 | -0.26 | -0.51 | 0.13 | 0.34 | |
| Current Ratio | | | 0.46 | 0.52 | 0.59 | 0.51 | 0.91 | |
| Return On Assets (ROA) | | | -12.22% | -9.61% | -14.06% | 10.91% | 0.85% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | 35.07% | 3.68% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 7.89% | 4.60% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 7.89% | 4.92% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 10.01% | 1151.04% | |